false 0001852353 0001852353 2025-07-07 2025-07-07 0001852353 us-gaap:CommonStockMember 2025-07-07 2025-07-07 0001852353 DC:WarrantsEachWholeWarrantExercisableForOneShareOfRegistrantsCommonStockAtExercisePriceOf2.08PerShareMember 2025-07-07 2025-07-07 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

 

 

FORM 8-K

 

 

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 7, 2025

 

 

 

DAKOTA GOLD CORP.
(Exact name of registrant as specified in its charter)

 

 

 

Delaware 001-41349 85-3475290
(State or other jurisdiction of
incorporation)
(Commission
File Number)
(I.R.S. Employer
Identification No.)
     

106 Glendale Drive, Suite A,

Lead, South Dakota, United States 57754

(Address of principal executive offices) (Zip Code)

 

(605) 906-8363

(Registrant's telephone number,
including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, par value $0.001 per share   DC   NYSE American LLC
Warrants, each warrant exercisable for one share of the Registrant's common stock at an exercise price of $2.08   DC.WS   NYSE American LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company                 x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.       ¨

 

 

 

 

Item 7.01.Regulation FD Disclosure.

 

On July 7, 2025, Dakota Gold Corp. (the “Company”) issued a press release announcing the results and publication of an updated and revised S-K 1300 Initial Assessment Technical Report with economic analysis for the Company’s Richmond Hill Gold Project (the “2025 Initial Assessment with Cash Flow”). The 2025 Initial Assessment with Cash Flow, dated July 7, 2025, was prepared in accordance with Item 1300 of Regulation S-K. A copy of the press release is furnished with this Current Report on Form 8-K as Exhibit 99.1.

 

In accordance with General Instruction B.2 of Form 8-K, the information set forth in this Item 7.01 and in the press release is deemed to be “furnished” and shall not be deemed to be “filed” for purposes of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 8.01. Other Events.

 

A copy of the 2025 Initial Assessment with Cash Flow is attached as Exhibit 96.1 to this Current Report on Form 8-K.

 

 

 

 

Item 9.01 Financial Statements and Exhibits.
   
  (d) Exhibits

 

Exhibit No.

 

Description

23.1   Consent of Qualified Person – M3 Engineering and Technology Corp.
23.2   Consent of Qualified Person – M3 Engineering and Technology Corp.
23.3   Consent of Qualified Person – Independent Mining Consultants, Inc.
23.4   Consent of Qualified Person – Woods Process Service, LLC
23.5   Consent of Qualified Person – RESPEC Company, LLC
23.6   Consent of Qualified Person – RESPEC Company, LLC
96.1   S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project, dated July 7, 2025
99.1   Press Release dated July 7, 2025
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  

  DAKOTA GOLD CORP.
   
  /s/ Shawn Campbell
  Name: Shawn Campbell
  Title: Chief Financial Officer

 

Date: July 7, 2025

 

 

 

 

Exhibit 23.1

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company’s Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the “Form 8-K”), the undersigned consents to:

 

·the filing and use of the technical report summary titled “S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project” (the “2025 Initial Assessment with Cash Flow”) dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Cash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399, and 333-267210) (collectively, the “Registration Statements”);
·the use of and references to the undersigned’s name, including the undersigned’s status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to, Sections of the 2025 Initial Assessment with Cash Flow: Section 1, 1.11, 2, 15, 15.1-15.3, 16, 21, 22, 22.1, 22.3, 22.4, 23, 23.1, 23.6, 24, and 25.

 

Dated July 7, 2025

 

For M3 Engineering and Technology Corp.

 

/s/ Matthew Sletten  

 

 

 

 

Exhibit 23.2

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company’s Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the “Form 8-K”), the undersigned consents to:

 

·the filing and use of the technical report summary titled “S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project” (the “2025 Initial Assessment with Cash Flow”) dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Cash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399 and 333-267210) (collectively, the “Registration Statements”);
·the use of and references to the undersigned’s name, including the undersigned’s status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to, Sections of the 2025 Initial Assessment with Cash Flow: Section 1.8-1.10, 14, 18, 18.1-18.3, 18.5, 18.6, and 19.

 

Dated July 7, 2025

 

For M3 Engineering and Technology Corp.

 

/s/ Benjamin Bermudez  

 

 

 

 

Exhibit 23.3

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company's Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the "Form 8-K"), the undersigned consents to:

 

·the filing and use of the technical report summary titled "S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project" (the "2025 Initial Assessment with Cash Flow") dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Gash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399, and 333-267210) (collectively, the "Registration Statements");
·the use of and references to the undersigned's name, including the undersigned's status as an expert or "qualified person" (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to, Sections of the 2025 Initial Assessment with Cash Flow: Section 1.1-1.3, 1.5, 3-8, 9.1, 11, 20.

 

Dated July 7, 2025

 

For Independent Mining Consultants, Inc.

 

/s/ Michael G. Hester  

 

 

 

 

Exhibit 23.4

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company’s Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the “Form 8-K”), the undersigned consents to:

 

·the filing and use of the technical report summary titled “S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project” (the “2025 Initial Assessment with Cash Flow”) dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Cash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399, and 333-267210) (collectively, the “Registration Statements”);
·the use of and references to the undersigned’s name, including the undersigned’s status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to, Sections of the 2025 Initial Assessment with Cash Flow: Sections 1.4, 9.2, 10, 22.2, 23.2, and 23.3.

 

Dated July 7, 2025

 

For Woods Process Services, LLC

 

/s/ Jeffrey Woods  

 

 

 

 

Exhibit 23.5

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company's Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the "Form 8-K"), the undersigned consents to:

 

·the filing and use of the technical report summary titled "S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project" (the "2025 Initial Assessment with Cash Flow") dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Cash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399, and 333-267210) (collectively, the "Registration Statements");
·the use of and references to the undersigned's name, including the undersigned's status as an expert or "qualified person" (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to Sections of the 2025 Initial Assessment with Cash Flow: Section 1.6, 12-13, 15.4, 18.4, 18.7, and 23.5.

 

Dated July 7, 2025

 

For RESPEC Company, LLC

 

/s/ Thomas Dyer  

 

 

 

 

Exhibit 23.6

 

CONSENT OF QUALIFIED PERSON

 

In connection with the Company’s Current Report on Form 8-K dated July 7, 2025 and any amendments or supplements and/or exhibits thereto (the “Form 8-K”), the undersigned consents to:

 

·the filing and use of the technical report summary titled “S-K 1300 Initial Assessment and Technical Report Summary for Richmond Hill Gold Project” (the “2025 Initial Assessment with Cash Flow”) dated July 7, 2025 as an exhibit and referenced in the Form 8-K;
·the incorporation by reference of the 2025 Initial Assessment with Cash Flow in the Registration Statements on Form S-3 (File Nos. 333-263883 and 333-266155) and Form S-8 (File Nos. 333-287606, 333-265399, and 333-267210) (collectively, the “Registration Statements”);
·the use of and references to the undersigned’s name, including the undersigned’s status as an expert or “qualified person” (as defined in Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission) in connection with the 2025 Initial Assessment with Cash Flow, the Form 8-K and the Registration Statements; and
·Any extracts or summaries of the 2025 Initial Assessment with Cash Flow included or incorporated by reference in the Form 8-K and the Registration Statements, and the use of any information derived, summarized, quoted or referenced from the 2025 Initial Assessment with Cash Flow, or portions thereof, that was prepared by the undersigned, that the undersigned supervised the preparation of and/or that was reviewed and approved by the undersigned, that is included or incorporated by reference in the Form 8-K and the Registration Statements.

 

The undersigned is the qualified person responsible for authoring, and this consent pertains to, Sections of the 2025 Initial Assessment with Cash Flow: Section 1.7, 17, and 23.4.

 

Dated July 7, 2025

 

For RESPEC Company, LLC

 

/s/ Crystal Hocking  

 

 

 

 

Exhibit 96.1

 

 

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

DATE AND SIGNATURES PAGES

 

This report is current as of July 7, 2025.

 

“Signed”

 

M3 Engineering & Technology Corp.

 

-Matthew Sletten, P.E. – Sections 1, 1.11, 2, 15, 15.1-15.3, 16, 21, 22, 22.1, 22.3, 22.4, 23, 23.1, 23.6, 24, and 25.
-Benjamin Bermudez, P.E. – Sections 1.8-1.10, 14, 18, 18.1-18.3, 18.5, 18.6, and 19.

 

“Signed”

 

Independent Mining Consultants, Inc.

 

-Michael Hester, FAusIMM. – Sections 1.1-1.3, 1.5, 3-8, 9.1, 11, and 20.

 

“Signed”

 

Woods Process Services, LLC

 

-Jeffrey L. Woods, SME MMSA QP – Sections 1.4, 9.2, 10, 22.2, 23.2, and 23.3.

 

“Signd”

 

RESPEC Company, LLC

 

-Thomas Dyer, P.E. – Sections 1.6, 12-13, 15.4, 18.4, 18.7, and 23.5.
-Crystal Hocking, P.E. P.G. – Sections 1.7, 17, and 23.4.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

ii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

RICHMOND HILL PROJECT

S-K 1300 Technical Report Summary

 

Table of Contents

 

SECTION PAGE
Date and Signatures Pages II
Table of Contents III
List of Figures and Illustrations X
List of Tables XIII
1 Executive Summary 1
  1.1 Geology and Mineralization 1
  1.2 Exploration, Development, and Operations 2
  1.3 Sample Preparation, Analysis, Security, and Data Verification 2
  1.4 Mineral Processing and Metallurgy 2
  1.5 Mineral Resource Estimate 2
  1.6 Mining Methods 4
  1.7 Environmental 5
  1.8 Capital Cost Summary 5
  1.9 Operating Cost Summary 6
  1.10 Economic Analysis Summary 7
  1.11 Conclusion and Recommendations 7
2 Introduction 10
  2.1 Registrant 10
  2.2 Project Scope and Terms of Reference 10
  2.3 Qualified Persons 12
  2.4 Date 12
  2.5 Sources of Information 12
  2.6 Previous Technical Report Summaries 12
  2.7 Acronyms and Abbreviations 12
  2.8 Units of Measure and Metric Equivalents 16
3 Property Description 17
  3.1 Project Location 17
  3.2 Ownership 17
  3.3 Mineral Tenure Holdings 17
  3.4 Richmond Hill Option Agreement 25

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

iii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

  3.5 Surface Rights 26
  3.6 Water Rights 26
  3.7 Royalties 26
  3.8 Permitting 34
    3.8.1 Existing Permitting 34
    3.8.2 Future Permitting 35
  3.9 Potential Significant Encumbrances 37
  3.10 Violation and Fines 37
  3.11 Significant Factors and Risks That May Affect Access, Title or Work Programs 37
4 Accessibility, Climate, Local Resources, Infrastructure and Physiography 38
  4.1 Topography, Elevation, and Vegetation 38
  4.2 Property Access 39
  4.3 Climate 39
  4.4 Local Resources and Infrastructure 39
5 History 41
  5.1 Explorations 41
  5.2 Mining 44
  5.3 Dakota Gold Corp 45
6 Geological Setting, Mineralization, and Deposit 46
  6.1 Local Geology 46
  6.2 Regional Geology 53
  6.3 Lithology 55
  6.4 Landforms and Structures 60
  6.5 Deposit Type 60
  6.6 Mineralization 60
7 Exploration 63
  7.1 Airborne Geophysics 63
  7.2 Gravity Compilation and Survey 64
  7.3 Induced Polarization Survey 65
  7.4 Geological Mapping 67
  7.5 Drilling 69
  7.5.1 Summary 69
  7.5.2 Freeport (1981 – 1983) 71
  7.5.3 St. Joe, Bond Gold, and Homestake (1984 – 1994) 71
  7.5.4 Coeur (2019 – 2020) 71

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

iv

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

  7.5.5 Dakota Gold (2022 – 2024) 72
  7.5.6 Opinion 74
  7.6 Hydrogeology and Geotechnical 74
8 Sample Preparation, Analyses and Security 76
  8.1 Drilling Programs 76
  8.2 Procedures for Historical Drilling Programs from 1981 to 1994 76
  8.2.1 Freeport (1981-1983) 76
  8.2.2 St. Joe, Bond Gold, and Homestake (1984-1994) 76
  8.3 Procedures for Drilling Programs from 2019 to 2020 78
  8.3.1 Drilling Programs 78
  8.3.2 Sampling, Sample Preparation, Analysis, and Security 78
  8.3.3 Quality Assurance and Quality Control Procedures 79
  8.4 Procedures for Drilling Programs from 2022 to 2024 79
  8.4.1 Drilling Programs 79
  8.4.2 Sampling, Sample Preparation, Analysis, and Security 79
  8.4.3 Quality Assurance and Quality Control Procedures 80
  8.5 Summary 88
9 Data Verification 93
  9.1 Drillhole Sampling Data 93
  9.1.1 Dakota Gold Drilling 93
  9.1.2 Coeur Drilling 93
  9.1.3 St. Joe/Bond Gold, LAC and Homestake Drilling 93
  9.1.4 Other Reviews 94
  9.2 Mineral Processing 97
10 Mineral Processing and Metallurgical Testing 98
  10.1 Preliminary Geometallurgical Data Model Development 98
  10.2 Historical Oxide and Mixed Metallurgical Testing 99
  10.2.1 Historical Bottle Roll Tests 99
  10.2.2 Historical Metallurgical Testing: Oxide & Transition Heap Leach 102
  10.3 Sulfide and Mixed Metallurgical Testing 104
  10.3.1 Historical Metallurgical Reports: Sulfide & Mixed Flotation 104
  10.3.2 Metallurgical Report – BL1244 105
  10.3.3 Metallurgical Report – BL1346 108
  10.4 Richmond Hill Historical Operating Data 113
  10.5 Recovery Estimates 114
  10.6 Summary and Recommendations 114
11 Mineral Resource Estimates 115
  11.1 Mineral Resource 115

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

v

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

  11.2 Price Sensitivity 117
  11.3 Mineral Resource Parameters 119
  11.4 Additional Information 121
  11.5 Description of the Block Model 121
  11.5.1 General 121
  11.5.2 Drilling Data 121
  11.5.3 Geologic Controls 124
  11.5.4 Cap Grades and Compositing 129
  11.5.5 Summary Statistics 130
  11.5.6 Variogram Analysis 134
  11.5.7 Block Grade Estimation 143
  11.5.8 Resource Classification 148
  11.5.9 Bulk Density 153
  11.6 Reconciliation of January 2025 and October 2023 Mineral Resources 154
  11.6.1 Leach Mineral Resource 154
  11.6.2 Mill Resource 155
  11.6.3 Reconciliation Summary 164
12 Mineral Reserve Estimates 165
13 Mining Methods 166
  13.1 Economic Parameters & Cutoff Grades 166
  13.2 Cutoff Grades 167
  13.3 Pit Optimization 168
  13.4 Pit Design 169
  13.4.1 Road and Ramp Design 169
  13.4.2 Slope Parameters 170
  13.4.3 Pit Configuration 170
  13.5 Waste Rock Storage Design 178
  13.6 Production Schedule 178
  13.7 Equipment Requirements 180
  13.8 Mine Personnel 182
  13.9 Pit Dewatering 184
  13.10 Groundwater Considerations 184
  13.10.1 Groundwater Levels 185
  13.10.2 Recharge and Discharge 185
  13.11 Groundwater Inflow Estimates 186
  13.12 Groundwater Inflow Results 186
  13.12.1 Preliminary Dewatering Design 187
  13.12.2 Recommendations for Future Studies 187

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

vi

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

14 Processing and Recovery Methods 188
  14.1 Mine Production Schedule 188
  14.2 Process Design 188
  14.3 Heap Leach Operation 188
  14.3.1 Heap Leach Crushing Plant and Agglomeration 192
  14.3.2 Stacking and Heap Leaching 192
  14.3.3 Heap Leach Production Forecasting 194
  14.4 Merril-Crowe Plant and Refinery 195
  14.5 Reagents 196
  14.5.1 Sodium Cyanide 196
  14.5.2 Lime 196
  14.5.3 Cement 196
  14.5.4 Zinc 196
  14.5.5 Lead Nitrate 197
  14.5.6 Diatomaceous Earth 197
  14.5.7 Flux 197
  14.5.8 Antiscalant 197
  14.6 Water Consumption 198
  14.7 Blowers and Compressors 198
  14.8 Power Consumption 198
  14.9 Control Systems 198
  14.10 Assay and Metallurgical Laboratories 199
15 Infrastructure 200
  15.1 Site Access Road 200
  15.2 Power Supply 200
  15.3 Project Buildings 201
  15.3.1 Security Building at Access Gate 201
  15.3.2 Heap Leach Crushing Plant and Agglomeration 201
  15.3.3 Merrill-Crowe Plant 202
  15.3.4 Administration Building 202
  15.3.5 Truck Shop Building 202
  15.3.6 Laboratory 202
  15.4 Water Management Infrastructure 203
  15.4.1 Water Supply 203
  15.4.2 Surface Water Management 203
  15.4.3 Ground Water Management 204
  15.4.4 Water Treatment 205
16 Market Studies 206

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

vii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

17 Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups 207
  17.1 Baseline Environmental Study Requirements 207
  17.2 Results of Environmental Studies 208
  17.3 Requirements and Plans for Waste Storage, Site Monitoring, and Water Management During Operations and After Mine Closure 210
  17.4 Project Permitting Requirements, Permit Application Status, and Requirements to Post Performance or Reclamation Bonds 211
  17.5 Mine Closure, Remediation, and Reclamation Plans, and Associated Costs 212
  17.6 Plans, Negotiations, or Agreements with Local Individuals or Groups 214
  17.7 Qualified Person’s Opinion on the Adequacy of Current Plans to Address Any issues Related to Environmental Compliance, Permitting, and Local Individuals or Groups 214
  17.8 Descriptions of Any Commitments to Ensure Local Procurement and Hiring 214
18 Capital and Operating Costs 215
  18.1 Process Capital 216
  18.5 Process Operating Cost Summary 224
  18.7.1 Mine General Services 228
  18.7.2 Mine Maintenance 230
  18.7.3 Drilling 232
  18.7.4 Blasting 234
  18.7.5 Loading 236
  18.7.6 Hauling 238
  18.7.7 Mine Support 240
19 Economic Analysis 242
  19.1 Mining Physicals 242
  19.2 Process Plant Production Statistics 242
  19.3 Smelter Return Factors 245
  19.4 Capital Expenditure 245
  19.5 Revenue 247
  19.6 Total Production Cost 247
  19.7 Depreciation 247
  19.8 Royalties 247
  19.9 Government Fees 247
  19.10 Taxation 247
  19.11 Project Financing 248
  19.12 Economic Indicators 248
  19.13 Sensitivity Analysis 249
  19.14 Detailed Financial Model 249

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

viii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

20 Adjacent Properties 261
  20.1 The Homestake Mine 261
  20.2 Wharf Mine 261
21 Other Relevant Data and Information 263
  21.1 Homestake Mine Facilities 263
  21.2 Sanford Underground Research Facility 263
  21.3 Mining Methods – M+I Scenario 263
  21.4 Production Schedule 263
  21.5 Equipment Requirements 265
  21.6 Mine Personnel 265
  21.7 Operating Costs 268
  21.8 Capital Costs 270
22 Interpretation and Conclusions 272
  22.1 Mineral Resources 272
  22.2 Processing 273
  22.3 Mineral Tenure 274
  22.4 Summary Conclusion 274
23 Recommendations 275
  23.1 Initial Assessment with Economic Analysis 275
  23.2 Metallurgical Testing and Process Design 276
  23.3 Additional Drilling 275
  23.4 Permitting and Environmental Data Collection 279
  23.5 Geotechnical Surveys and Evaluation 279
  23.6 Engineering Studies to Feasibility Level 279
24 References 280
25 Reliance on Information Provided by the Registrant 286
  25.1 Legal Matters 286
  25.2 Tenure 286
  25.3 Significant Encumbrances and Permitting 286
  25.4 History 286
  25.5 Exploration 286
  25.6 Environment 286

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

ix

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

List of Figures and Illustrations

 

FIGURE DESCRIPTION PAGE
     
Figure 2-1: Property Location 11
     
Figure 3-1: Richmond Hill Project Location and Ownership 19
     
Figure 3-2: Richmond Hill Project Royalties 33
     
Figure 4-1: Richmond Hill Gold Property Location 38
     
Figure 4-2: Richmond Hill Gold Project Access 40
     
Figure 6-1: Exploration Zones 47
     
Figure 6-2: Geology of Richmond Hill 48
     
Figure 6-3: Richmond Hill Gold Project Target Zones on 0.01 oz/ton Grade Shell Plot 49
     
Figure 6-4: Regional Geologic map of the Black Hills Uplift (from Lufking et. Al, 2009) 54
     
Figure 6-5: Southwest to Northeast Structural Cross-Sections (modified from Redden and DeWitt 2008) 55
     
Figure 6-6: Precambrian Stratigraphic Section of the Northern Black Hills 57
     
Figure 6-7: Black Hills General Stratigraphic Section 58
     
Figure 7-1: Airborne Magnetics Survey Flightline Limits 63
     
Figure 7-2: Gravity Survey Station Locations 65
     
Figure 7-3: Geophysical IP – Resistivity Survey Line Locations 66
     
Figure 7-4: Dakota Gold Geologic Field Work 68
     
Figure 7-5: Richmond Hill Gold Project Drillholes by Company 70
     
Figure 8-1: Control Chart for CRM OXE182 Gold Assays 83
     
Figure 8-2: Control Chart for CRM OXD183 Gold Assays 84
     
Figure 8-3: Control Chart for CRM SJ121 Gold Assays 85
     
Figure 8-4: Control Chart for CRM SG115 Gold Assays 86
     
Figure 8-5: Control Chart for CRM Si96 Gold Assays 87
     
Figure 8-6: Original Gold Assay versus Pulp Duplicate 90
     
Figure 8-7: Original Gold Assay versus Crusher Duplicate 91
     
Figure 8-8: Original Gold Assay versus Sample Duplicate 92
     
Figure 10-1: Preliminary Cluster Analysis Interval Analytical KPI’s by Cluster 99
     
Figure 10-2: Richmond Hill Bottle Roll Test KPIs: Calculated Heads Au opt 100
     
Figure 10-3: Richmond Hill Bottle Roll Test KPIs: Calculated Heads Ag opt 100
     
Figure 10-4: Richmond Hill Bottle Roll Test KPIs: Silver to Gold ratio distribution 101
     
Figure 10-5: Richmond Hill Bottle Roll Test KPIs: Gold Recovery Distribution 101
     
Figure 10-6: Richmond Hill Bottle Roll Test KPIs: Silver Recovery Distribution 102

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

x

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Figure 10-7: Richmond Hill Oxide Column Test KPIs: Calculated Gold Head Grades Distribution (Au opt) 102
     
Figure 10-8: Richmond Hill Oxide Column Test KPIs: Calculated Silver Head Grades Distribution (Ag opt) 103
     
Figure 10-9: Richmond Hill Oxide Column Test KPIs: Silver to Gold Ratio (Ag:Au) 103
     
Figure 10-10: Richmond Hill Oxide Column Test KPIs: Gold Recovery (Au%) 104
     
Figure 10-11: Richmond Hill Column Test KPIs: Silver Recovery (Ag%) 104
     
Figure 10-12: Rougher Flotation Flowsheet—BaseMet 2023, BL1244 106
     
Figure 10-13: Rougher Mass vs. Gold Recovery—BaseMet 2023, BL1244 107
     
Figure 10-14: Diagnostic Leach Test Flowsheet – BaseMet 2023, BL1244 108
     
Figure 10-15: Gold Rougher Concentrate Recovery vs. Mass Recovery – BaseMet 2023, BL1346 110
     
Figure 10-16: Gold Rougher Concentrate Recovery vs. Mass Recovery – BaseMet 2023, BL1346 111
     
Figure 10-17: Gold Recovery vs. Sulfur Head Grade – BaseMet 2023, 1346 112
     
Figure 10-18: Gold Recovery vs. Gold Head Grade - BaseMet 2023, BL1346 113
     
Figure 10-19: Historical Richmond Hill Heap Leach KPI’s Au and Ag Recovery, Recovered Ag:Au Ratio 114
     
Figure 11-1: Constraining Shell for Mineral Resource Estimate 117
     
Figure 11-2: Drillhole Locations by Company 123
     
Figure 11-3: Rock Types on the Resource Shell 125
     
Figure 11-4: Rock Types on Cross Section A-A’ 126
     
Figure 11-5: Rock Types on Section B-B’ 127
     
Figure 11-6: Oxidation Zones on the Resource Shell 129
     
Figure 11-7: Probability Plot of Gold by Rock Type – 10 ft Composites (IMC, 2024) 132
     
Figure 11-8: Probability Plot of Silver by Rock Type – 10 ft Composites (IMC, 2024) 133
     
Figure 11-9: Variogram for Tertiary Breccia – Azimuth 90°, Dip 85° 135
     
Figure 11-10: Variogram for Tertiary Breccia – Azimuth 22°, Dip -2° 136
     
Figure 11-11: Variogram for Precambrian Greenstone – Azimuth 292°, Dip 67° 137
     
Figure 11-12: Variogram for Precambrian Greenstone – Azimuth 202°, Dip 0° 138
     
Figure 11-13: Variogram for Precambrian Flagrock – Azimuth 45° - Dip 0° 139
     
Figure 11-14: Variogram for Precambrian Flagrock – Azimuth 135° – Dip 45° 140
     
Figure 11-15: Variogram for Cambrian Deadwood – Azimuth 0° – Dip 12° 141
     
Figure 11-16: Variogram for Cambrian Deadwood – Azimuth 270° – Dip 0° 142
     
Figure 11-17: Gold Grade on Cross Section A-A’ (See Figure 11-2) 145
     
Figure 11-18: Gold Grades on Cross Section B-B’ (See Figure 11-2) 146
     
Figure 11-19: Silver Grades on Cross Section A-A’ (See Figure 11-2) 147
     
Figure 11-20: Probability Plot of Average Distance to Nearest 3 and 4 Holes – Tertiary Breccia 149
     
Figure 11-21: Probability Plot of Average Distance to Nearest 3 and 4 Holes – Cambrian Deadwood 150

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

xi

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Figure 11-22: Resource Classification on Cross Section A-A’ 151
     
Figure 11-23: Resource Classification on Cross Section B-B’ 152
     
Figure 13-1: Ultimate Pit Design 171
     
Figure 13-2: Phase 1 172
     
Figure 13-3: Phase 2 173
     
Figure 13-4: Phase 3 174
     
Figure 13-5: Phase 4 175
     
Figure 13-6: Phase 5 176
     
Figure 13-7: Phase 6 177
     
Figure 14-1: Simplified Flow Sheet of the Richmond Hill Project Heap Leach Facility 190
     
Figure 14-2: General Layout of the Richmond Hill Project Process Facilities 191
     
Figure 15-1: End of Mine Life Surface Water Management 204
     
Figure 17-1: Proposed Groundwater Sample Locations 209
     
Figure 17-2: LAC’s Reclamation Liability Release Map (SDBME, 2016) 213
     
Figure 23-1: Recommended Richmond Hill 2024 Diamond Drill-Hole Locations 278

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

xii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

List of Tables

 

TABLE DESCRIPTION PAGE
     
Table 1-1: Mineral Resource Estimate 3
     
Table 1-2: Summary of Reconciliation Analysis for Contained Gold Ounces 4
     
Table 1-3: Capital Cost Summary for M&I Case 6
     
Table 1-4: Capital Cost Summary for MI&I Case 6
     
Table 1-5: Operating Cost Summary for M&I Case 6
     
Table 1-6: Operating Cost Summary for MI&I Case 7
     
Table 1-7: Key Economic Results for M&I Case 7
     
Table 1-8: Key Economic Results for MI&I Case 7
     
Table 1-9: Budget for Recommended Work 8
     
Table 2-1: Qualified Persons Responsibilities 12
     
Table 3-1: Richmond Hill Gold Property Claims 19
     
Table 3-2: Richmond Hill Project Parcels with Holding Costs and Royalties 28
     
Table 3-3: Current Exploration Permits 34
     
Table 3-4: Current Environmental Permits 34
     
Table 3-5: Potential Future Environmental Permits 35
     
Table 5-1: Summary of Richmond Hill’s Recent History 43
     
Table 7-1: Drilling by Company 69
     
Table 8-1: Groups of Drilling Programs at Richmond Hill Gold Project 76
     
Table 9-1: Comparison of Assay Certificates with Database for Dakota and Coeur Drilling 94
     
Table 9-2: Comparison of Assay Certificates with Database for Legacy Drilling – Gold 95
     
Table 9-3: Comparison of Assay Certificates with Database for Legacy Drilling – Silver 96
     
Table 10-1: Preliminary Geometallurgical Cluster Analysis Summary 98
     
Table 10-2: Historical Metallurgical Reports 105
     
Table 10-3: Master Composite Head Assays – BaseMet 2023, BL1244 106
     
Table 10-4: Rougher Flotation Results – BaseMet 2023, BL1244 107
     
Table 10-5: Diagnostic Leach – BaseMet 2023, BL1244 108
     
Table 10-6: Rougher Flotation Grind Series MC-TT-S – BaseMet 2023, BL1346 109
     
Table 10-7: Rougher Flotation Results – BaseMet 2023, BL1346 112
     
Table 10-8: Projected Precious Metal Recoveries 114
     
Table 11-1: Mineral Resource Estimate 115
     
Table 11-2: Mineral Resource at Various Prices – Leach Resources 118

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

xiii

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-3: Mineral Resource at Various Prices – Mill Resources 119
     
Table 11-4: Economic Parameters for Mineral Resource Estimate 120
     
Table 11-5: Drilling by Company in Model Limits 122
     
Table 11-6: Model Rock Types 124
     
Table 11-7: Model Oxidation Zones 128
     
Table 11-8: Cap Grades and Number of Assays Capped 130
     
Table 11-9: Summary Statistics of Assays 130
     
Table 11-10: Summary Statistics of 10 ft Composites 131
     
Table 11-11: Estimation Parameters 144
     
Table 11-12: Specific Gravity Measurements 153
     
Table 11-13: Reconciliation of January 2025 and October 2023 Mineral Resources – Leach Resource 158
     
Table 11-14: Reconciliation of January 2025 and October 2023 Mineral Resources – Mill Resource 161
     
Table 11-15: Summary of Reconciliation Analysis for Contained Gold Ounces 164
     
Table 13-1: Economic Parameters 167
     
Table 13-2: Cutoff Grades (Oz AuEq/ton) 168
     
Table 13-3: Pit Optimizations 169
     
Table 13-4: Geotechnical Design Criteria by Lithology 170
     
Table 13-5: Production Schedule MI&I 179
     
Table 13-6: Yearly Equipment Requirements 181
     
Table 13-7: Mining Personnel by Time Period 183
     
Table 13-8: Estimated HSUs within the Project Area 185
     
Table 13-9: Summary of Parameters Utilized for the Groundwater Inflow Calculation 186
     
Table 13-10: Estimated LOM Groundwater inflows to the Proposed Richmond Hill Open 187
     
Table 14-1: Heap Leach Major Design Criteria 189
     
Table 14-2: List of Main Mechanical Equipment for the Heap Leach Crushing Plant 192
     
Table 14-3: List of Conveying and Stacking Equipment for the Heap Leach Pad 193
     
Table 14-4: Heap Leach Gold and Silver Production Forecasts for M&I Case 194
     
Table 14-5: Heap Leach Gold and Silver Production Forecasts for MI&I Case 195
     
Table 14-6: Main Process Reagents and Consumables 197
     
Table 14-7: List of Blowers and Compressors for Supply Plant and Instrument Air 198
     
Table 14-8: Summary of Connected Power for Heap Leach Operations 198
     
Table 18-1: Capital Cost Summary for M&I Case 215
     
Table 18-2: Capital Cost Summary for MI&I Case 215
     
Table 18-3: Operating Cost Summary for M&I Case 216

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

xiv

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-4: Operating Cost Summary for MI&I Case 216
     
Table 18-5: Initial Capital Process Plant Cost Summary 217
     
Table 18-6: Up Front Capital Costs 220
     
Table 18-7: Equipment Costs by Year 221
     
Table 18-8: Capital Costs by Year 223
     
Table 18-9: Process Consumables Average Annual Consumptions 225
     
Table 18-10: Mine Operations Cost Summary 227
     
Table 18-11: Cost Estimate by Period for General Mine Services 229
     
Table 18-12: Mine Maintenance Costs 231
     
Table 18-13: Drilling Costs, Consumables, and Maintenance 233
     
Table 18-14: Blasting Costs 235
     
Table 18-15: Loading Costs 237
     
Table 18-16: Haul Costs 239
     
Table 18-17: Mine Support Costs 241
     
Table 19-1: Yearly Mine & Process Physicals for M&I Case 243
     
Table 19-2: Yearly Mine & Process Physicals for MI&I Case 244
     
Table 19-3: Life of Mine Process Statistics 245
     
Table 19-4: Capital Expenditure Schedule for M&I Case 246
     
Table 19-5: Capital Expenditure Schedule for MI&I Case 246
     
Table 19-6: LOM Operating Costs 247
     
Table 19-7: Key Economic Results for M&I Case 248
     
Table 19-8: Key Economic Results for MI&I Case 248
     
Table 19-9: Sensitivity Analysis for M&I Case 249
     
Table 19-10: Sensitivity Analysis for MI&I Case 249
     
Table 19-11: Detailed Financial Model for M&I Case 250
     
Table 19-12: Detailed Financial Model for MI&I Case 254
     
Table 21-1: Production Schedule 264
     
Table 21-2: Yearly Equipment Requirements 265
     
Table 21-3: Mining Personnel by Time Period 267
     
Table 21-4: Mine Operations Cost Summary 269
     
Table 21-5: Capital Purchases by Year 270
     
Table 21-6: Capital Costs by Year 271
     
Table 22-1: Mineral Resource 272
     
Table 23-1: Budget for Recommended Work 275

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

xv

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

1Executive Summary

 

The Project property is comprised of more than 3,000 acres of private surface and mineral rights (the Property). The Project includes the past-producing Richmond Hill mine and the historical mines of the Carbonate District, as well as multiple prospective areas where gold has been drill-intersected.

 

The Project is in the western portion of Lawrence County, South Dakota (Figure 2-1), approximately 4.5 miles northwest of Lead, South Dakota. The former Richmond Hill mine is approximately 44° 22’ 45” N latitude and 103° 51’ 30” W longitude.

 

In 2021, Dakota Territory Resources Corp, now DTRC LLC, entered into a three-year option agreement (the Option) with Barrick subsidiaries Homestake Mining Company of California and LAC Minerals (for convenience referred to collectively at times as Barrick) to acquire their interests in the Richmond Hill Project area. In 2022, the Option was amended to extend the Option period until March 7, 2026. The Option was again amended in February 2025, extending the option until December 31, 2028. Most parcels in the Option area include both surface and mineral rights, but in some instances the Option only includes mineral rights, as discussed further in Section 3 of this Report. Under the Option, Dakota Gold is obligated to file a 1% royalty against the Option properties upon exercise of the Option. Certain portions of the Project are subject to additional royalties, as described further in Section 3 of this Report.

 

1.1Geology and Mineralization

 

The Project is near the northwest end of the Black Hills which is an oval-shaped north-northwest-striking mountain range approximately 45 miles by 90 miles in extent along the western side of South Dakota and extending into Wyoming. The Black Hills is a domal uplift where erosion has exposed a window of Precambrian igneous and metamorphic rocks flanked by a 6,500 to 7,000 ft deep sequence of Paleozoic to Mesozoic-aged sedimentary rocks dipping off in all directions on the margin of the uplift, all subjected to intrusive activity in the Tertiary.

 

The Project is located on the northwestern portion of the Lead dome, a subsidiary dome north of the main Black Hills uplift. The Lead dome developed in response to a major Tertiary intrusive event that also led to development of the Tertiary-aged gold deposits. These Tertiary intrusive rocks have a wide range of compositions and occur as stocks, sills, dikes, laccoliths, and breccia pipes. The Property forms a circular area approximately 2 miles in diameter.

 

Two major terranes underlie the claims. Precambrian metamorphic rocks outcrop on the southern portions of the Property and consist of metamorphosed volcanic and sedimentary rocks. The western portion of this terrane contains primarily extrusive metavolcanic rocks that appear to be mostly mafic in composition. The metasedimentary rocks on the eastern side consist of phyllite, iron formations, and quartzites. Overlying the Precambrian rock on the north end of the Property is a nearly complete Paleozoic section, which includes the Cambro-Ordovician Deadwood Formation; Ordovician to Mississippian Englewood and the Whitewood and Winnipeg Formations; Mississippian Pahasapa Limestone; and the Pennsylvanian Minnelusa Formation. Tertiary igneous rocks of varying composition have intruded extensively into both terranes.

 

Several gold–silver deposits and prospective areas exist within the Project boundary. Within the Precambrian terrane, Tertiary-aged mineralization occurs within breccia pipes and altered Precambrian rocks, with minor mineralization in the Tertiary intrusive rocks. Examples include the Richmond Hill deposit, Twin Tunnels, Turnaround, Richmond Hill North, West Thumb, Huskie West, Cleveland, Calvin P, Cole Creek Heights, and Earle.

 

Within the Paleozoic terrane, mineralization occurs in the Cambro-Ordovician Deadwood Formation along two primary horizons containing the most consistent mineralization. Examples within the Deadwood Formation are Cole Creek in the upper portion and MW-3 Main, MW-3 East, and Chism Gulch in the lower portion. Localized gold mineralization also occurs in the Pahasapa Limestone but is limited to narrow veins and structures in the old Carbonate Camp area.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

1

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

1.2Exploration, Development, and Operations

 

Prior to Dakota Gold’s tenure, the Property was drilled by at least 1,056 rotary, RC, and core holes testing multiple prospective areas within the claim boundary. Several of these holes are excluded from the final database due to missing collar coordinates, downhole surveys, or other issues. Since optioning the Property in 2021 to the effective date of this report, Dakota Gold has included an additional 148 diamond drill holes in this resource estimate, representing 157,504 ft of core drilling. As of the date of this Report, the Project remains open in multiple directions and Dakota Gold continues to conduct exploratory drilling of the Property.

 

Prior to entering into the Option agreement for the Property, Dakota Gold also flew a high-resolution helicopter-borne magnetic and gamma-ray spectrometric survey over the Homestake District. The survey covered an area of 962.4 km2 and included the Project area, with the objective of mapping Precambrian lithologies and structure as well as Tertiary intrusive rocks and associated alteration in outcrop, subsurface, and beneath cover. The results of this survey are not publicly available.

 

1.3Sample Preparation, Analysis, Security, and Data Verification

 

From 1984 to 1994, project drilling was completed by St. Joe, Bond Gold, and Homestake. Current industry QA/QC standards were not part of these programs. However, IMC has compared historical drilling data against more recent data using current QA/QC protocols and found that the two populations of historical and current data are similar with no evident errors or biases.

 

From 2019 to the present, current industry standards for QA/QC have been followed. It is the opinion of the QP for this section that the Richmond Hill assay database of historical and current data is adequate for the estimation of mineral resources and subsequent mineral reserves.

 

1.4Mineral Processing and Metallurgy

 

Historical oxide metallurgical testing was conducted primarily at St. Joe’s Technical Center and on-site at the Richmond Hill Metallurgical Testing laboratory. Additional work was conducted at Dawson Metallurgical Laboratories, Bondar-Clegg, Kappes Cassiday & Associates and Heinen Lindstrom and Associates. This data was used to support the design and engineering of the production processing facility at Richmond Hill which operated from 1988 to 1993. Recent metallurgical testing focused on froth flotation of the transition and sulfide material and was completed at BaseMet laboratories in 2024.

 

The metallurgical test work shows that Richmond Hill oxide material is amenable to cyanide heap processing for the recovery of precious metals. Oxide heap leach recoveries are projected at 89% and 30% for gold and silver respectively. Testing of the transition material indicates it is possible to process low sulfide transition material via heap leaching with gold and silver recoveries of 65% gold and 18% for silver.

 

Additional metallurgical test work is planned to further define geometallurgical domains, associated metallurgical response, processing requirements and facilitate development of the Richmond Hill process geometallurgical model.

 

1.5Mineral Resource Estimate

 

The mineral resource estimate for Richmond Hill includes mineral resources amenable to heap leaching and mineral resources amenable to milling. The mineral resource amenable to heap leaching consists of the oxide and transition material types, and the mineral resource amenable to milling consists of the sulfide material. Table 1-1 presents the mineral resource estimate. The measured and indicated mineral resource amenable to leaching amounts to 269.8 million tons at 0.0135 oz/t gold and 0.141 oz/t silver for 3.65 million ounces of contained gold and 38.1 million ounces of contained silver. Inferred mineral resource amenable to leaching is an additional 254.2 million tons at 0.0103 oz/t gold and 0.090 oz/t silver for 2.61 million ounces of contained gold and 22.8 million ounces of contained silver.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

2

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The measured and indicated mineral resource amenable to milling amounts to 69.6 million tons at 0.0141 oz/t gold and 0.139 oz/t silver for 982,100 ounces of contained gold and 9.68 million ounces of contained silver. Inferred mineral resource amenable to milling is an additional 202.2 million tons at 0.0121 oz/t gold and 0.145 oz/t silver for 2.45 million ounces of contained gold and 29.3 million ounces of contained silver.

 

The measured and indicated mineral resource for leach and mill material amounts to 339.4 million tons at 0.0137 oz/t gold and 0.141 oz/t silver for 4.64 million ounces of contained gold and 47.8 million ounces of contained silver. Inferred mineral resource for leach and mill material is an additional 456.4 million tons at 0.0111 oz/t gold and 0.114 oz/t silver for 5.06 million ounces of contained gold and 52.1 million ounces of contained silver.

 

Table 1-1: Mineral Resource Estimate

 

Resource Category  AuEq Cut off
Grade
(oz/t)
   Ktons   AuEq
(oz/t)
   Gold
(oz/t)
   Silver
(oz/t)
   Gold
(koz)
   Silver
(koz)
 
Leach Resource:                                   
Measured Mineral Resource        113,748    0.0164    0.0158    0.160    1,793.4    18,208 
Oxide   0.0026    94,537    0.0165    0.0158    0.167    1,493.7    15,788 
Transition   0.0041    19,211    0.0161    0.0156    0.126    299.7    2,421 
Indicated Mineral Resource        156,019    0.0125    0.0119    0.128    1,860.0    19,884 
Oxide   0.0026    127,237    0.0122    0.0117    0.128    1,488.7    16,286 
Transition   0.0041    28,783    0.0134    0.0129    0.125    371.3    3,598 
Meas/Indic Mineral Resource        269,768    0.0141    0.0135    0.141    3,653.3    38,092 
Oxide   0.0026    221,774    0.0140    0.0134    0.145    2,982.4    32,074 
Transition   0.0041    47,994    0.0145    0.0140    0.125    671.0    6,018 
Inferred Mineral Resource        254,186    0.0106    0.0103    0.090    2,613.4    22,787 
Oxide   0.0026    211,994    0.0101    0.0098    0.085    2,077.5    18,019 
Transition   0.0041    42,192    0.0131    0.0127    0.113    535.8    4,768 
Mill Resource (Sulfides):                                   
Measured Mineral Resource   0.0050    20,703    0.0184    0.0165    0.151    341.6    3,126 
Indicated Mineral Resource   0.0050    48,893    0.0147    0.0131    0.134    640.5    6,552 
Meas/Indic Mineral Resource   0.0050    69,596    0.0158    0.0141    0.139    982.1    9,678 
Inferred Mineral Resource   0.0050    202,221    0.0139    0.0121    0.145    2,446.9    29,322 
Leach and Mill Mineral Resource:                                   
Measured Mineral Resource        134,452    0.0167    0.0159    0.159    2,135.0    21,334 
Indicated Mineral Resource        204,912    0.0130    0.0122    0.129    2,500.5    26,436 
Meas/Indic Mineral Resource        339,364    0.0145    0.0137    0.141    4,635.4    47,770 
Inferred Mineral Resource        456,407    0.0121    0.0111    0.114    5,060.3    52,109 

 

Notes:

 

1. The Mineral Resource estimate has an effective date of February 3, 2025.

2. All figures are rounded to reflect the relative accuracy of the estimate and therefore numbers may not appear to add precisely.

3. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.

4. Mineral Resources are based on prices of $2000/oz gold and $25/oz silver.

5. Mineral Resources for leach material are based on a gold equivalent cut-off of 0.0026 oz/t for oxide material and 0.0041 oz/t for transition material. Mineral Resources for mill material are based on a gold equivalent cut-off of 0.0050 oz/t.

6. The gold equivalent value for each material is as follows:

Oxide (Leach): Gold equivalent (oz/t) = gold (oz/t) + 0.00418 x silver (oz/t), based on gold recovery of 89% and silver recovery of 30%.

Transition (Leach): Gold equivalent = gold (oz/t) + 0.00382 x silver (oz/t), based on gold recovery of 65% and silver recovery of 20%.

Sulfide (Mill): Gold equivalent = gold (oz/t) + 0.0127 x silver (oz/t), based on gold recovery of 85% and silver recovery of 85%.

7. The gold equivalent values account for metal recoveries, treatment charges, refining costs, and refinery payable percentages.

8. Table 11-4 accompanies this Mineral Resource statement and shows all relevant parameters for mineral resources.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

3

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

9. Includes a preliminary estimated royalty rate of 3.8% averaged across the Project property. The QP has determined that the resource is not sensitive to nominal changes in the royalty rate but has recommended that this estimate be updated for the Project economic and cash flow analysis.

10. Mineral Resources are reported in relation to a conceptual constraining pit shell to demonstrate reasonable prospects for economic extraction, as required by the definition of Mineral Resource in S-K 1300; mineralization lying outside of the pit shell is excluded from the Mineral Resource.

11. The Mineral Resource estimate is also constrained by the Richmond Hill Project Boundary. Only mineralization inside this boundary is included in the Mineral Resource Estimate, though waste removal outside the boundary is allowed.

12. The Mineral Resources reported are contained on mineral titles owned or controlled by Dakota Gold.

13. The Mineral Resources are reported in-situ without any dilution or loss considerations, as a point of reference.

 

Table 1-2 presents a reconciliation of the January 2025 mineral resource estimate with the S-K 1300 Initial Assessment published in April 2024 (analysis dated current as of October 5, 2023) estimate for mineral resources amenable to leaching. This includes the oxide and transition material. Notable changes include conversion of hard grade estimation boundaries to soft boundaries based on additional data and analysis and updated domains for oxide, transition, and sulfide materials. Updates to cut off grade, recovery rates, costs, gold price, and addition of silver also positively impacted the model.

 

Table 1-2: Summary of Reconciliation Analysis for Contained Gold Ounces

 

   Oxide/Transition (Leach)   Sulfide (Mill)   All Mineral Resource 
Parameter 

Meas/Indic

Au (koz)

  

Inferred

Au (koz)

  

Meas/Indic

Au (koz)

  

Inferred

Au (koz)

  

Meas/Indic

Au (koz)

  

Inferred

Au (koz)

 
Start - October 2023 Mineral Resource   859    836    469    296    1,328    1,132 
Due to Updated Oxide/Transition/Sulfide Domains   453    461    (302)   (197)   151    264 
Due to Internal versus Breakeven Cut-off Grade   35    69    10    6    45    75 
Due to Updated Recoveries   5    37    65    138    70    175 
Due to $2,000/oz Price   11    47    1.6    5    13    53 
Due to Dakota Gold Costs   51    182    (0.4)   (10)   51    172 
Due to Updated Resource Model (Note 1)   2,215    910    698    1,855    2,914    2,765 
Due to Silver (Note 2)   24    72    41    353    64    425 
Cumulative Change for All Parameters   2,794    1,778    513    2,151    3,307    3,929 
Final - January 2025 Mineral Resource   3,653    2,613    982    2,447    4,635    5,060 

 

Note 1: Only gold used to develop resource shell.

Note 2: Silver economics allowed to contribute to resource shell 

 

1.6Mining Methods

 

The Initial Assessment (IA) presented in this report considers open-pit mining of the Richmond Hill gold deposit in the Black Hills region of South Dakota. Mining will utilize a 29 cubic yard hydraulic shovel with support of a 30 cubic yard front end loader, which will load 150-ton haul trucks. Haul trucks will transport both ore and waste material to designated locations, including waste rock storage facilities (WRSFs) and process facilities. Waste rock will be deposited in a WRSF located north of the pit or used for progressive backfilling of mined out phases to reduce the disturbance footprint and haul distances. Additionally, spent leach material will be moved from the leach pads to the pits as backfill.

 

Mine planning and design were completed using Geovia Whittle™ (Lerchs-Grossman algorithm) and Surpac™ (version 2024) software. Pit optimization was conducted at a base case metal price of $2,200/oz Au and $25/oz Ag, with designs developed for six mining phases. Production scheduling was completed using MineSched™ software, targeting 10.95 million tons per year of ore delivered to the heap leach facility. Backfilling of pits with leached ore and waste material will commence after completion of Phase 1 and continue through the mine life, with additional regrading and closure activities extending through Year 31.

 

Open-pit slope designs incorporate 40 ft high benches with 20 ft catch benches, achieving inter-ramp slope angles between 46 and 49 degrees depending on lithology. Haul roads have been designed for two-way traffic using 150-ton haul trucks and include 103 ft road widths and 5.5 ft high safety berms. Roads external to the pit are designed to 120 ft to accommodate dual berms.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

4

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Mining operations will be performed using an owner-operated fleet of primarily leased equipment. Peak production will require up to 16 haul trucks, two blasthole drills, two water trucks, two 600 hp dozers, and a suite of support and maintenance equipment. Up to 186 personnel will be employed during peak operations, including mine operations, maintenance, engineering, and technical support staff, working 24/7 in rotating shifts.

 

The IA assumes owner-operated mining, and equipment productivity factors, performance curves, and first principles calculations were used to derive required equipment hours, from which operating costs were derived. Operating costs and reflect leased equipment with associated maintenance and labor costs. Mining costs are based on a detailed cost model incorporating consumables, labor, fuel, and maintenance.

 

Dewatering of the pits will focus on managing meteoric water only, as groundwater inflows will be intercepted and removed through perimeter wells prior to mining. Sumps will be in low points of the pit and surface water management infrastructure will direct contact water to the onsite water treatment plant (WTP).

 

Cutoff grades for material routing considered the internal cutoff grade. While the economic internal break-even cutoff grade of 0.003 oz/ton of equivalent gold was developed using economic and recovery parameters, 0.005 oz/ton of equivalent gold was applied to prioritize higher-grade material and enhance project economics. Gold equivalent grades were calculated considering both gold and silver values using recovery and metal price assumptions.

 

1.7Environmental

 

In the 1980s and 1990s, considerable environmental baseline information was collected to support historical mine permitting and to support reclamation and closure activities. This information, along with new and additional or updated data, will be required to support future mine development and permitting efforts.

 

Dakota Gold collects select environmental baseline information required to support planned exploration permitting and assist with reclamation of disturbed sites. Key environmental baseline disciplines required to support exploration drilling permitting include: vegetation, wildlife, cultural, archaeology, and historical. Dakota Gold will also be negotiating additional baseline requirements with South Dakota Department of Agriculture and Natural Resources (SDDANR) as part of its permitting process for a new mine at Richmond Hill.

 

As part of LAC’s closure program at Richmond Hill Mine, all material classified as acid generating was removed from the Spruce Gulch waste dump and placed in truck compacted lifts back into the historical Richmond Hill mining area. Following placement of that material, the material was capped with clay to minimize oxygen and water infiltration into the compacted potentially acid-generating material. LAC also used this method to remediate the ore material on the heap leach pads, isolating the pads with a similar clay cap. The leach pad and backfilled historical Richmond Hill mining area impoundment covers have met or exceeded original design specifications for limiting infiltration. 

 

Any potentially impacted groundwater from the former process area, pit impoundment, or Spruce Gulch waste dump facility is actively managed by two on-site water management and treatment systems that have continued to operate throughout the post-closure period. Continued water treatment at these sites would be the responsibility of Dakota Gold once the Option is exercised. The associated costs are subject to post-closure bonding, the obligation for which would be assumed by Dakota Gold upon exercise of the Option.

 

1.8Capital Cost Summary

 

Capital costs were developed for the mine by RESPEC, for the heap leach facility by Welsh Hagan, and for the process plant by M3. Table 1-3 shows the estimated capital costs for the project under the Measured & Indicated (M&I) case. This includes $384 million in Year -1 and $220 million for sustaining capital. Total capital costs are estimated at $604 million.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

5

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 1-3: Capital Cost Summary for M&I Case

 

Category  Units  Initial   Sustaining   Total 
Mine Capital including Pre-Production  K USD  $49,428   $71,163   $120,591 
Process Plant including Heap Leach Pad  K USD  $334,661   $148,457   $483,118 
TOTAL CAPITAL COST  K USD  $384,088   $219,620   $603,708 

 

Table 1-4 shows the estimated capital costs for the project under the Measured, Indicated, & Inferred (MI&I) case. This includes $383 million in Year -1 and $233 million for sustaining capital. Total capital costs are estimated at $616 million.

 

Table 1-4: Capital Cost Summary for MI&I Case

 

Category  Units  Initial   Sustaining   Total 
Mine Capital including Pre-Production  K USD  $48,718   $84,106   $132,591 
Process Plant including Heap Leach Pad  K USD  $334,661   $148,457   $483,118 
TOTAL CAPITAL COST  K USD  $383,379   $232,563   $615,942 

 

1.9Operating Cost Summary

 

Operating costs include mine operations, process plant operations, general and administrative costs, and refining charges. Table 1-5 shows the estimated operating costs for the project LOM under the M&I case. Operating costs were estimated at $2.0 billion for the LOM. This is equivalent to $10.73 per ton processed or $764 per ounce of payable gold.

 

Table 1-5: Operating Cost Summary for M&I Case

 

       Production Cost 
Category  K USD   $ / ton
Processed
   $ / Au oz
Payable
 
Mining Costs  $887,322   $4.78   $341 
Process Plant  $874,490   $4.71   $336 
G&A  $201,722   $1.09   $77 
Refining  $26,068   $0.14   $10 
TOTAL OPERATING COST  $1,989,602   $10.73   $764 

 

Table 1-6 shows the estimated operating costs for the project LOM under the MI&I case. Operating costs were estimated at $3.3 billion for the LOM. This is equivalent to $10.82 per ton processed or $924 per ounce of payable gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

6

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 1-6: Operating Cost Summary for MI&I Case

 

       Production Cost 
Category  K USD  

$ / ton

Processed

   $ / Au oz Payable 
Mining Costs  $1,464,004   $4.85   $414 
Process Plant  $1,427,042   $4.73   $404 
G&A  $332,248   $1.10   $94 
Refining  $39,856   $0.13   $11 
TOTAL OPERATING COST  $3,263,151   $10.82   $924 

 

1.10Economic Analysis Summary

 

The economic analyses for the project under the M&I case are summarized in Table 1-7 below. The base case metal prices are $2,350 per ounce of gold and $29 per ounce of silver.

 

Table 1-7: Key Economic Results for M&I Case

 

Indicators  Before-Tax   After-Tax 
LOM Cash Flow ($000)  $3,409,526   $2,605,557 
NPV @ 5% ($000)  $2,093,385   $1,622,071 
NPV @ 10% ($000)  $1,359,054   $1,060,048 
IRR   61.4%   55.0%
Payback (years)   1.6    1.7 

 

The economic analyses for the project under the MI&I case are summarized in Table 1-8 below. The base case metal prices are $2,350 per ounce of gold and $29 per ounce of silver.

 

Table 1-8: Key Economic Results for MI&I Case

 

Indicators  Before-Tax   After-Tax 
LOM Cash Flow ($000)  $5,387,903   $4,205,852 
NPV @ 5% ($000)  $2,691,729   $2,112,725 
NPV @ 10% ($000)  $1,558,857   $1,225,667 
IRR   66.5%   59.4%
Payback (years)   1.5    1.5 

 

1.11Conclusion and Recommendations

 

Under the assumptions presented in this Initial Assessment Technical Report, and based on the available data, the Mineral Resource Estimates show reasonable prospects of economic extraction. In addition, due to the nature of the Project and the ability to advance Richmond Hill towards production, the recommendation section also outlines an estimate for a complete feasibility level work program.

 

The recommended program is for the company to complete a Feasibility Study.

 

The following are recommendations for the next stages of work to advance the Project:  

 

·Advance the Project to a Feasibility Study level.

·Additional metallurgical testwork and process design.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

7

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

·Additional drilling to infill the current mineral resource and test additional prospective areas. This will also improve definition of geological domains and provide material for metallurgical testing.

·Continue advancement of baseline environmental data collection and planned permit engineering analyses to support initiation of Project permitting.

 

Table 1-9 summarizes the budget cost for these items.

 

Table 1-9: Budget for Recommended Work

 

Item  2025   2026   2027   Total 
1. Program to Feasibility Study  $1,000,000   $2,000,000   $1,000,000   $4,000,000 
2. Program For Feasibility Study Metallurgy and Environmental                    
- Metallurgy Program Phase I, Flowsheet Confirmation  $1,200,000   $1,200,000    -   $2,400,000 
- Metallurgy Program Phase II, Spatial Variability Testing   -   $450,000   $450,000   $900,000 
- Metallurgy Program Phase III, Payback Period Annual Composites   -   $270,000   $270,000   $540,000 
- Metallurgy Program: ROM Heap Leach   -   $250,000    -   $250,000 
- Monitoring Wells  $1,650,000    -        $1,650,000 
- Environmental Geochemistry  $150,000   $150,000   $150,000   $450,000 
- Environmental Samples/Analytics  $930,000   $730,000        $1,660,000 
- Environmental Studies/Modeling/Other  $513,240   $973,225   $190,000   $1,676,465 
3. Drilling Program                    
- Metallurgical  $864,500   $532,000    -   $1,396,500 
- Condemnation  $2,660,000   $3,391,500    -   $6,051,500 
- Infill  $4,721,500   $7,049,000    -   $11,770,500 
- Geotech   -   $2,660,000    -   $2,660,000 
- Exploration   -   $1,330,000    -   $1,330,000 
Total  $13,689,240   $20,985,725   $2,060,000   $36,734,965 

 

It is anticipated that these items would be performed over the next two years. Given the robust nature of the resource identified, Dakota Gold may choose to defer some portion of additional exploration drilling.

 

Based on the findings of the initial assessment study, the authors are of the opinion that the Richmond Hill property represents a project of significant merit. The results indicate sufficient potential to justify proceeding with the proposed exploration and development program, along with the associated level of expenditures previously outlined. This program should specifically target the gold-bearing zones within the Richmond Hill portion of the property, which have shown favorable indications of economic viability.

 

To progress the project toward a feasibility-level study, the authors recommend the implementation of a comprehensive and strategically phased program. The recommended scope of work includes, but is not limited to, advanced exploration activities, environmental and regulatory permitting processes, metallurgical testing and analysis, engineering design, and preliminary development planning. The objective of this multi-disciplinary approach is to further delineate the resource, assess technical and economic parameters, and address the critical components required to support a future decision on project development and potential production.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

8

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The authors believe that this next phase of work is both justified and necessary, given the encouraging results of the initial assessment and the prospective nature of the Richmond Hill property.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

9

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

2Introduction

 

M3 Engineering and Technology Corp. (M3) has prepared this technical report on the Richmond Hill Project (“Richmond Hill”, the “Richmond Hill Mine”, or the “Project”), located in Lawrence County, South Dakota, for Dakota Gold. The purpose of this report is to disclose the results of an updated Mineral Resource estimate. This report, with an effective date of July 7, 2025 (the “Effective Date”), conforms to S-K 1300 Standards of Disclosure for Mineral Projects. The Mineral Resource estimate presented in this Technical Report supersedes all prior resource estimates for the Project.

 

2.1Registrant

 

Dakota Gold Corp. (Dakota Gold) is a Delaware-incorporated company traded on the NYSE American and with a head office in Lead, South Dakota. Dakota Gold is focused on revitalizing the Homestake District in South Dakota. Dakota Gold has multiple gold mineral projects surrounding the historical Homestake mine, including the Richmond Hill Gold Project, which is the subject of this technical report summary. The Project hosts the former Richmond Hill gold mine that operated from 1988 to 1993 as an open pit mine with heap leach facilities. The Project location is shown in Figure 2-1.

 

2.2Project Scope and Terms of Reference

 

The scope of this study encompasses a comprehensive review and evaluation of relevant technical reports and datasets supplied by Dakota Gold. These materials pertain to the general project setting, geological framework, historical context, exploration activities and their corresponding results, methodologies employed, quality assurance and quality control (QA/QC) measures, interpretive analyses, drilling programs, metallurgical testing, and estimates of mineral resources at the Richmond Hill property.

 

In conducting this assessment, the authors have relied primarily on data and information provided by Dakota Gold and, where applicable, by its predecessor. A significant portion of the information utilized in this study originates from historical records and technical work conducted directly by these entities.

 

The authors have thoroughly reviewed the available documentation and performed on-site inspections to assess the veracity and reliability of the underlying data. In cases where data were determined to be inadequate, inconsistent, or otherwise unreliable, such data were either excluded from the analysis or adjusted for through modifications in methodology to mitigate potential impacts on the conclusions drawn.

 

Where necessary and appropriate, the authors have undertaken independent verification and investigations in accordance with industry best practices and professional standards. These efforts were made to ensure the accuracy and defensibility of the interpretations, findings, and conclusions presented herein.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

10

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Source: Carter et al. (2002)

 

Figure 2-1: Property Location

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

11

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

2.3Qualified Persons

 

Table 2-1 shows the Qualified Persons (QPs) for this technical report and their respective areas of responsibility.

 

Table 2-1: Qualified Persons Responsibilities

 

Qualified Person   Company   Report Section(s) of Responsibility
Matthew Sletten, P.E.   M3   1, 1.11, 2, 15, 15.1-15.3, 16, 21, 22, 22.1, 22.3, 22.4, 23, 23.1, 23.6, 24, 25
Benajmin Bermudez, P.E.   M3   1.8-1.10, 14, 18, 18.1-18.3, 18.5, 18.6, 19
Michael G. Hester, FAusIMM   IMC   1.1-1.3, 1.5, 3-8, 9.1, 11, 20
Jeffrey L. Woods, SME MMSA QP   WPS   1.4, 9.2, 10, 22.2, 23.2, 23.3
Thomas Dyer, P.E.   RESPEC   1.6, 12-13, 15.4, 18.4, 18.7, 23.5
Crystal Hocking, P.E. P.G.   RESPEC   1.7, 17, 23.4

 

*Wherever there is a section listed, as well as subsections, the section number refers to the introductory content before the subsections.

 

·Matthew Sletten visited the Property on February 21, 2025, to review site conditions.

·Benjamin Bermudez has not visited the site.

·Michael G. Hester visited the Property on January 16 and 17, 2025 to review site conditions and interview site personnel. This included the core logging, processing and storage facilities.

·Jeffrey L. Woods visited the Property on April 23, 2025. There is currently no on-site process-related infrastructure to examine.

·Thomas Dyer visited the Property on April 23, 2025.

·Crystal Hocking visited the Property on September 11, 2024, to review site conditions.

 

2.4Date

 

Information in this Report is current as of July 7, 2025.

 

2.5Sources of Information

 

The main sources of information for this technical report include:

 

·The drillhole database was compiled and maintained by Dakota Gold.
·Various geologic and ore type solids developed by Dakota Gold and Woods personnel.
·The report “S-K 1300 Initial Assessment and Technical Report Summary – Richmond Hill Gold Project, South Dakota, U.S.A” dated April 30, 2024.
·Reports and documents cited in Sections 24 and 25 were used to support the preparation of this Report.

 

2.6Previous Technical Report Summaries

 

The Registrant filed a technical report summary on the Project, dated February 3, 2025 that included an Initial Assessment and mineral resource estimate. There was also a technical report summary dated April 30, 2024, that included a maiden mineral resource estimate for the Project.

 

2.7Acronyms and Abbreviations

 

$U.S. dollar
3Dthree-dimensional
AASatomic absorption spectroscopy

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

12

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Ag   silver
AKF   AKF Mining Services Inc.
AOI   Area of Interest
ARD   acid-rock drainage
ARSD   Administrative Rules of South Dakota
Au   gold
Aueq   Gold equivalent
BC   Bondar-Clegg
B.C.   British Columbia
Barrick   Barrick Gold Corporation
BaseMet   Base Metallurgical Laboratories
BLK   blank
BLM   Bureau of Land Management
BMA   bulk mineral analysis
BVMM   Bureau Veritas Metals and Minerals
BWi   Bond ball mill work index
CC   Cole Creek
CDP   crushed duplicate
CF   Chism Flat
CG   Chism Gulch
CN   Cyanide
COd   Cambro-Ordovician Deadwood Formation
COdcs   Deadwood Formation basal conglomerate-sandstone
COG   Cut off Grade
Core   Central Crystalline Core
CP   Calvin Point
CRM   certified reference material
Cu   copper
CUP   Conditional Use Permit
CV   Cleveland
Dakota Gold   Dakota Gold Corp.
DO   dissolved oxygen
DTRC   Dakota Territory Resource Corp.
DUP   duplicate
ERM   Environmental Resources Management
EXNI   Exploration Notice of Intent
Fe   iron
Freeport   Freeport Exploration Company
GRG   gravity-recoverable gold
HARD   Half Absolute Relative Deviation
Homestake   Homestake Mining Company of California
HRD   Half Relative Deviation
ICP-ES   inductively coupled plasma-emission spectroscopy
ID2   inverse distance squared
IMC   Independent Mining Consultants, Inc.
IP   induced polarization

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

13

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

IRR   internal rate of return
JV   joint venture
Koz   1000 troy ounces
K-Met   K-Met Consultants Inc.
LAC   LAC Minerals
LDL   lower detection limit
Magee   Magee Geophysical Surveys LLC
MC   master composite
Mia   coarse ore index
MRE   mineral resource estimate
MTO   material take-off
NaCN   sodium cyanide
NPV   net present value
NOI   Notice of Intent
NSR   net smelter return
NWS   National Weather Service
OK   ordinary kriging
P80   80% passing
PAX   potassium amyl xanthate
pC   undivided Precambrian
PDP   pulp duplicate
PEA   preliminary economic assessment
Pef   Precambrian Ellison
Pfl   Precambrian Flagrock
Pgn   Precambrian Greenstone
POX   pressure oxidation
Property   Richmond Hill Gold Project
QA/QC   quality assurance and quality control
Q/C   quality control
QP   qualified person
RC   reverse circulation
RH   Richmond Hill
RHN   Richmond Hill North
RO   reverse osmosis
RQD   rock quality designation
S   sulfur
SAG   semi-autogenous grinding
SCSE   SAG circuit specific energy
SD   standard deviation
SDBME   South Dakota Board of Minerals & Environment
SDCL   South Dakota Codified Law
SDDANR   South Dakota Department of Agriculture & Natural Resources
SDDENR   South Dakota Department of Environment & Natural Resources
SDP   sample duplicate
SD SHPO   South Dakota State Historic Preservation Office
SMC   SAG mill comminution

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

14

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

SMP   Scale Mine Permit
St. Joe   St. Joe Gold Corporation
SURF   Sanford Underground Research Facility
SWD   surface water discharge
SWPPP   Stormwater Pollution Prevention Plan
TA   Turn Around
Tbx   Tertiary hydrothermal breccia
Tbx RH   Richmond Hill Tertiary hydrothermal breccia
Tbx RHN-NN   Richmond Hill North No Name Tertiary hydrothermal breccia
TCC   total constructed cost
Tdk   Tertiary dike
Ti   Tertiary intrusive
Tsl   Tertiary sill
TT   Twin Tunnels
U.S.   United States of America
USFS   United States Forest Service
Viable   Viable Resources Inc.
WOL   whole ore leach
WPS   Woods Process Services
WRSF   Waste Rock Storage Facility
     
Units of Measure    
     
μm   micrometer (micron)
°   degrees azimuth
°F   degrees Fahrenheit
%   percent
$   United States dollar
cy   cubic yard
ft   foot
ft3/ton   cubic feet per US ton
g   gram
g/cm3   grams per cubic meters
g/mt   grams per tonne
Ga   giga-annum (billion years)
gal/min   U.S. gallons per minute
h   hour
kg   kilogram
kg/t   kilogram per tonne
km2   kilometer squared
kton   1000 US tons
ktonne   1000 metric tonnes
kV   kilovolt
kW   kilowatt
kWh/m3   kilowatt hours per cubic meter
kWh/t   kilowatt hour per tonne
L   liter

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

15

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

m3   cubic meter
m   meter
Ma   mega-annum (one million years)
mg   milligram
mg/L   milligram per liter
ml   milliliter
mm   millimeter
Moz   million ounces
ms   millisecond
Mton   megaton (one million tons)
Opt   ounces per short ton
oz   troy ounce
oz/t   ounces per short ton
oz/ton   ounces per short ton
ppm   parts per million
t   tonne
ton   short ton
ton/ft3   tons per cubic foot
t/m3   tonnes per cubic meter
wt%   weight percentage

 

2.8 UNITS OF MEASURE AND METRIC EQUIVALENTS

 

Currency

 

Currency is expressed in United States dollars ($).

 

Units of Measure and Metric Equivalents

 

All units of measure used in this Report are United States (US) customary units unless otherwise noted.

 

Linear Measure

 

1 centimeter = 0.3937 inches  
1 meter = 3.2808 feet = 1.0936 yards
1 kilometer = 0.6214 miles  
     
Area Measure  
   
1 hectare = 2.471 acres = 0.0039 square miles
     
Capacity Measure (liquid)  
   
1 liter = 0.2642 United States (US) gallons
   
Weight    
     
1 tonne = 1.1023 tons = 2,205 pounds
1 kilogram = 2.205 pounds  
1 troy ounce (oz) = 31.1034768 grams  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

16

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

3Property Description

 

Dakota Gold’s Richmond Hill Gold Project comprises 3,002.07 acres, including 3,000.62 acres of private surface and mineral rights. The Project includes the past-producing Richmond Hill mine and the historical mines of the Carbonate District, as well as multiple prospective areas where gold has been drill-intersected.

 

3.1Project Location

 

The Project is in the western portion of Lawrence County, South Dakota approximately 4.5 miles northwest of Lead, South Dakota.

 

The center of the main claim block for the Project is at approximately 44° 23’ N latitude and 103° 51’ W longitude. The former Richmond Hill mine is approximately 44° 22’ 45” N latitude and 103° 51’ 30” W longitude.

 

3.2Ownership

 

St. Joe Gold Corporation (St. Joe) developed the former Richmond Hill gold mine in 1987. Bond Gold Corporation (Bond Gold) acquired the St. Joe Gold Corporation gold division in 1988. The mine was permitted, and construction of the mine facilities began in April 1988 under the ownership of Bond Gold.

 

In November 1989, LAC Minerals Ltd. Acquired Bond Gold. After the merger, the Project was held by the LAC subsidiary Richmond Hill Inc. In 1993, Richmond Hill Inc merged into LAC Minerals (USA) Inc. LAC Minerals (USA) Inc. converted to LAC Minerals (USA) LLC in 1999. Barrick Gold Corporation (Barrick) acquired LAC Minerals Ltd., the parent of LAC Minerals (USA) LLC in November 1994.

 

The Homestake Mining Company was acquired by Barrick in 2001. LAC Minerals (USA) LLC (hereafter “LAC”) and Homestake Mining Company of California (hereafter “Homestake”), a subsidiary of Homestake Mining Company, merged in October 2023, with Homestake as the surviving entity. Homestake is the current owner of the properties formerly held separately by LAC and Homestake.

 

Dakota Territory Resources Corp, now DTRC LLC, entered into a three-year Option agreement with Homestake and LAC (for convenience referred to collectively at times as Barrick) in 2021 to acquire the Homestake/LAC interests in the Richmond Hill Project area, with the mineral tenure primarily held in the names of LAC and Homestake (see discussion in Section 3.3 and 3.4). In 2022, the Option was amended to extend the Option period until March 7, 2026. In February 2025, the Option was again amended to extend the Option until December 31, 2028.

 

In addition to the optioned Property, DTRC LLC, acquired ~324 acres of private property in the Richmond Hill Project area of which ~76 acres are of surface interest only on Property included in the Richmond Hill Option Agreement.

 

3.3Mineral Tenure Holdings

 

Within the western portion of Lawrence County, South Dakota, the Property covers portions of Sections 9 to 11, 13 to 16, 21 to 24, 26 to 28, and 33 to 35, Township 5 North, Range 2 East, Black Hills Meridian, plus portions of Sections 1, 3, 4, 12, and 13, Township 4 North, Range 2 East, Black Hills Meridian, and a portion of Section 31, Township 5 North, Range 3 East, Black Hills Meridian, plus portions of Sections 6 and 7, Township 4 North, Range 3 East, Black Hills Meridian (Dakota Gold n.d. c 2023) (Table 3-1). The Property is contiguous with Dakota Gold’s West Corridor and Blind Gold Properties and is approximately two and a half miles north of the producing Wharf Gold mine owned by Coeur Mining.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

17

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The Richmond Hill Project consists of both property subject to the Option (further discussed below) comprising of 94 Lawrence County, South Dakota, Land parcels and two unpatented mining claims as well as 3 additional Lawrence County, South Dakota, Land Parcels owned by DTRC LLC. The 94 land parcels of the Option agreement comprise 246 mineral survey patented lode claims, purchased government lots, and subdivided lots. Twenty-nine (29) parcels consist only of the mineral rights, with the surface belonging to various owners. The 3 additional land parcels comprise 16 mineral survey patented lode claims. Table 3-1 contains a claims listing.

 

In October 2023, LAC and Homestake merged, and Homestake now owns or controls the entire Option property. At the Report date, Homestake and LAC remain listed in the agreement as owning their respective claims.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

18

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Figure 3-1: Richmond Hill Project Location and Ownership

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

19

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 3-1: Richmond Hill Gold Property Claims

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
1 16000-00502-110-10 Patented Mineral Properties   Govt. Lot 10 Homestake Mining Company of California
2 16000-00502-130-12 Patented Mineral Properties   Govt. Lot 12 Homestake Mining Company of California
3 16000-00502-140-02 Patented Mineral Properties   Govt. Lot 2 Homestake Mining Company of California
  Govt. Lot 3
  Govt. Lot 4
  Govt. Lot 7
  Govt. Lot 8
  Govt. Lot 9
  Govt. Lot 10
4 16000-00502-150-00 Patented Mineral Properties   Govt. Lot 3 LAC Minerals (USA) LLC
  Govt. Lot 9
  Govt. Lot 10
  Govt. Lot 12
  Govt. Lot 13
5 16000-00502-150-10 Patented Mineral Properties   Tract 0102-A LAC Minerals (USA) LLC
  Tract 0102-B
  Tract 0103-B
  Tract 0103-A
6 16000-00502-220-01 Patented Mineral Properties   Govt. Lot 1 LAC Minerals (USA) LLC
7 16000-00502-220-04 Patented Mineral Properties   Govt. Lot 2 LAC Minerals (USA) LLC
  Govt. Lot 4
8 16000-00502-220-10 Patented Mineral Properties   Govt. Lot 5 LAC Minerals (USA) LLC
9 16000-00502-230-00 Patented Mineral Properties   Govt. Lot 9 LAC Minerals (USA) LLC
  Govt. Lot 10
10 16000-00502-230-01 Patented Mineral Properties   Govt. Lot 1 Homestake Mining Company of California
  Govt. Lot 2
  Govt. Lot 3
  Govt. Lot 4
  Govt. Lot 5
  Govt. Lot 6
  Govt. Lot 7
  Govt. Lot 8
11 16000-00502-240-12 Patented Mineral Properties   Govt. Lot 12 Homestake Mining Company of California
  Govt. Lot 13
  Govt. Lot 14
12 26280-00348-000-00 Minerals Only 348 Old Reliable Homestake Mining Company of California
13 26280-00407-000-00 Patented Mineral Properties 407 Enterprise LAC Minerals (USA) LLC
14 26280-00408-000-10 Patented Mineral Properties 408 Surprise LAC Minerals (USA) LLC
15 26280-00417-000-00 Patented Mineral Properties 417 Carbonate LAC Minerals (USA) LLC
16 26280-00425-000-00 Patented Mineral Properties 425 Jay Gould LAC Minerals (USA) LLC
17 26280-00426-000-00 Patented Mineral Properties 426 Garfield LAC Minerals (USA) LLC
18 26280-00428-000-00 Patented Mineral Properties 428 Far West LAC Minerals (USA) LLC
19 26280-00437-000-00 Patented Mineral Properties 437 Katie LAC Minerals (USA) LLC
20 26280-00438-000-00 Patented Mineral Properties 438 Arthur LAC Minerals (USA) LLC
21 26280-00440-000-00 Patented Mineral Properties 440 Hartshorn LAC Minerals (USA) LLC
22 26280-00441-000-00 Patented Mineral Properties 441 Minnie LAC Minerals (USA) LLC
23 26280-00442-000-00 Patented Mineral Properties 442A Ultimo LAC Minerals (USA) LLC
24 26280-00443-000-00 Patented Mineral Properties 443 Tidiout LAC Minerals (USA) LLC
25 26280-00447-000-00 Patented Mineral Properties 447A Utica LAC Minerals (USA) LLC

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

20

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
26 26280-00448-000-00 Patented Mineral Properties 448A Antietam LAC Minerals (USA) LLC
27 26280-00449-000-10 Patented Mineral Properties 449 Blue Bird LAC Minerals (USA) LLC
28 26280-00450-000-00 Patented Mineral Properties 450 Carbonate Fraction #1 LAC Minerals (USA) LLC
29 26280-00451-000-00 Patented Mineral Properties 451 Carbonate Fraction #2 LAC Minerals (USA) LLC
30 26280-00465-000-00 Patented Mineral Properties 465 Mutual LAC Minerals (USA) LLC
31 26280-00466-000-00 Patented Mineral Properties 466 Washington LAC Minerals (USA) LLC
32 26280-00473-000-00 Patented Mineral Properties 473 May Queen LAC Minerals (USA) LLC
33 26280-00474-000-00 Patented Mineral Properties 474 Hercules LAC Minerals (USA) LLC
34 26280-00489-000-00 Patented Mineral Properties 489 Adelphi LAC Minerals (USA) LLC
35 26280-00675-000-00 Minerals Only 675 General Grant Homestake Mining Company of California
36 26280-00679-000-00 Patented Mineral Properties 679 Spanish LAC Minerals (USA) LLC
37 26280-00680-000-00 Patented Mineral Properties 680 Richmond LAC Minerals (USA) LLC
38 26340-00839-000-00 Minerals Only 839 Boss Homestake Mining Company of California
39 26340-00874-000-00 Patented Mineral Properties 874 Brooklyn LAC Minerals (USA) LLC
40 26340-00930-000-00 Minerals Only 930 Big Sam Homestake Mining Company of California
930 Francis
930 Marseillase
930 Minnie
930 Ruby Hill
930 Glenwood
41 26340-00935-000-20 Minerals Only 935 South Lyon

Homestake Mining Company of California;

Parcel # 26340-00935-000-20 excludes Gov’t Lot 5.

44 26342-00935-010-00
45 26342-00935-020-00
42 26340-00977-000-00 Patented Mineral Properties 977 J.M. LAC Minerals (USA) LLC
977 Todd
977 Earle
977 Minnie C
977 Lyda B
977 Sister
977 Arthur L
977 Cass
977 Newell
977 Calvin P
977 Emma
977 Virginia
977 Juliett
977 Donald W
977 Helen
977 Atwood
977 Little Bonanze
977 Ella
977 Ralph K

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

21

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
43 26340-01022-000-00 Patented Mineral Properties 1022 Chloride Fr. LAC Minerals (USA) LLC
1022 Calkins
1022 Logan
1022 Anis
46 26380-01043-000-00 Patented Mineral Properties 1043 Rattler LAC Minerals (USA) LLC
1043 Gilroy
47 26380-01092-000-00 Minerals Only 1092 Dakota Homestake Mining Company of California & Willis Aye
1092 Granite
1092 Columbia
1092 Union
48 26380-01109-000-00 Minerals Only 1109 Argenta Homestake Mining Company of California
1109 Oro
1109 Oro Fraction
49 26380-01109-000-05 Minerals Only 1109 Glyn Homestake Mining Company of California
50 26380-01109-000-10 Minerals Only 1109 Lemans Homestake Mining Company of California
51 26380-01114-000-00 Minerals Only 1114 West Wedge Fraction Homestake Mining Company of California
1114 West End
1114 Jackson
1114 Moonlight
1114 Sunrise
1114 Sunset Fraction
1114 Lizzie
52 26420-01141-000-20 Minerals Only 1141 Camden Homestake Mining Company of California
1141 Ford
1141 Georgia
53 26460-01168-000-00 Patented Mineral Properties 1168 Blue Homestake Mining Company of California & Dakota Gold Corp. (DTRC LLC) Surface
1168 Rocklyn
54 26540-01247-000-00 Minerals Only 1247 White House Homestake Mining Company of California
1247 Congress
1247 China Fraction
1247 Japan Fraction
55 26540-01278-000-00 Patented Mineral Properties 1278 Nanki-Poo LAC Minerals (USA) LLC
1278 Dalaunay
56 26540-01283-000-10 Minerals Only 1283 May Homestake Mining Company of California
57 26540-01283-000-20 Minerals Only 1283 Deadwood Homestake Mining Company of California
58 26540-01283-000-30 Minerals Only 1283 Buffalo Homestake Mining Company of California
1283 Link Fraction
59 26540-01288-000-10 Minerals Only 1288 Longpoint Fraction Homestake Mining Company of California
60 26540-01288-000-20 Minerals Only 1288 Cardinal Homestake Mining Company of California
61 26540-01289-000-05 Minerals Only 1289 Ames Homestake Mining Company of California
1289 Ames Fraction
62 26540-01289-000-10 Minerals Only 1289 Cloud Homestake Mining Company of California
1289 Dick
1289 Lightning
1289 Thunder
63 26540-01289-000-15 Minerals Only 1289 Ester Homestake Mining Company of California
64 26580-01349-000-00 Minerals Only 1349 James G. Blaine Homestake Mining Company of California
65 26580-01376-000-88 Patented Mineral Properties 1376 Tract PR2 LAC Minerals (USA) LLC

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

22

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
66 26580-01376-000-90 Patented Mineral Properties 1376 Aliance LAC Minerals (USA) LLC
1376 Sucker
1376 Little Ellen
1376 Black Bird
1376 Golden Eagle No. 2
1376 Rubicon
1376 Rubicon No. 2
1376 Rubicon No. 4
1376 Dakota
1376 Darboy
1376 Havana No. 1
1376 Havana No. 3
67 26580-01382-000-00 Leased Mineral Rights 1382 Rubicon PETERSON, JAMES E
1382 Cleveland
1382 Lizzie Johnson
1382 Standard
68 26580-01382-000-10 Leased Mineral Rights 1382 Grayback PETERSON, JAMES E
69 26580-01398-000-00 Patented Mineral Properties 1398 Independent LAC Minerals (USA) LLC
1398 Independent No. 1
1398 Republik
70 26620-01406-000-00 Patented Mineral Properties 1406 Yankee Boy Homestake Mining Company of California
1406 Yankee Boy No. 3
1406 Yankee Boy No. 4
1406 Alliance No  2
1406 Little Bonanza No. 2
1406 Magna Charta
1406 General Joe Hooker
71 26620-01406-000-10 Minerals Only 1406 Arthur No. 1 Homestake Mining Company of California
1406 Little Hill
1406 Little Hill No. 2
72 26620-01436-000-00 Patented Mineral Properties 1436 Joplin No. 1 LAC Minerals (USA) LLC
1436 Joplin No. 2
1436 Joplin No. 3
1436 Julia-Etta
1436 Magnetic
73 26620-01440-000-00 Patented Mineral Properties 1440 Crest LAC Minerals (USA) LLC
1440 Samoa
1440 Co-moa
1440 Sylvanite No. 1
1440 Sylvanite No. 2
1440 Grove
1440 Volt
1440 Seven-B
1440 Storm King
1440 Vigor
74 26620-01468-000-00 Minerals Only 1468 Loyd Homestake Mining Company of California
75 26620-01469-000-00 Patented Mineral Properties 1469 Cashier LAC Minerals (USA) LLC
1469 LaPlata

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

23

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
76 26620-01529-000-00 Patented Mineral Properties 1529 Maryland LAC Minerals (USA) LLC
1529 Baltimore
1529 Maverick
1529 Badger
1529 North Side Fraction
77 26680-01569-000-00 Patented Mineral Properties 1569 Lola LAC Minerals (USA) LLC
78 26680-01616-000-60 Minerals Only 1616 Genessee Homestake Mining Company of California
1616 Grenada
1616 Peerless
79 26680-01616-000-70 Minerals Only 1616 Trenton Homestake Mining Company of California
80 26680-01617-000-00 Patented Mineral Properties 1617 Los Angeles No. 1 Homestake Mining Company of California
1617 Los Angeles No. 2
1617 Los Angeles No. 3
81 26680-01643-000-00 Minerals Only 1643 Snorter Homestake Mining Company of California
1643 Snorter Fraction
82 26680-01655-000-10 Patented Mineral Properties 1655 Zelpha Mable LAC Minerals (USA) LLC
1655 Josephine
1655 St. Cloud No. 1
1655 St. Cloud No. 3
1655 Comstock
1655 Victor Fraction #3
1655 Grand Deposit No. 2
1655 Tartar
1655 Red Cloud
1655 Red Cloud Frac.
1655 Valley Frac.
83 26680-01655-000-20 Patented Mineral Properties 1655 St. Cloud No. 5 LAC Minerals (USA) LLC
84 26680-01659-000-20 Minerals Only 1659 Maid of Erin Homestake Mining Company of California
1659 Telegram
1659 Gannon
1659 B&M Fraction
85 26680-01673-000-00 Patented Mineral Properties 1673 Belligerent Homestake Mining Company of California & Dakota Gold Corp. (DTRC LLC) Surface
1673 Belligerent Fraction
1673 Belligerent No. 3
1673 Belligerent No. 4
1673 Bull Hill
86 26760-01769-000-00 Patented Mineral Properties 1769 Edmonia LAC Minerals (USA) LLC
87 26760-01792-000-00 Minerals Only 1792 Marconi Homestake Mining Company of California
88 26760-01822-000-00 Minerals Only 1822 Bessie Homestake Mining Company of California
1822 Cross No. 1
1822 Dixie
1822 Geneva
1822 Hattie
1822 Tan
89 26760-01829-000-10 Patented Mineral Properties 1829 Tract 1 Homestake Mining Company of California
90 26760-01851-000-00 Patented Mineral Properties 1851 Mars No. 1 LAC Minerals (USA) LLC
91 26760-01862-000-00 Patented Mineral Properties 1862 Stella No. 3 Homestake Mining Company of California
1862 Stella No. 5
1862 Margarite No. 6
1862 Margarite No. 7

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

24

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map
ID
County Tax Parcel ID Mineral Property Type Mineral
Survey #
Patented Lode or
Government Lot
Property Owner
92 26760-01872-000-00 Patented Mineral Properties 1872 Legal Tender LAC Minerals (USA) LLC
1872 Diamond Point
1872 Joe Craig
1872 Gremmel No. 1
1872 Cotton Tail Frac.
93 26800-01910-000-00 Patented Mineral Properties 1910 Dante LAC Minerals (USA) LLC
1910 Creston
1910 Morning Glory
1910 Vindicator
94 26880-02033-000-00 Patented Mineral Properties 2033 Bison LAC Minerals (USA) LLC
2033 Trent
95 N/A Unpatented Mining Lodes N/A L&O No. 1 St. Joe Minerals
96 N/A Unpatented Mining Lodes N/A NJB 7 Bond Gold Richmond
97 26620-01401-000-00 Patented Mineral Properties 1401 Mammouth Dakota Gold Corp. (DTRC LLC)
98 26680-01709-000-20 Patented Mineral Properties 1709 Dague #1 Dakota Gold Corp. (DTRC LLC)
        Dague #2  
99 26760-01862-000-10 Patented Mineral Properties 1862 Stella Dakota Gold Corp. (DTRC LLC)
        Stella #1  
        Stella #2  
        Stella #4  
        Stella #6  
        Stella #7  
        Margarite  
        Margarite #1  
        Margarite #2  
        Margarite #3  
        Margarite $4  
        Margarite #5  
        Margarite #8  

 

Notes: LAC = Homestake; as of early October 2023, LAC Minerals (USA) LLC and Homestake merged, and the Option property interests are now owned or controlled entirely by Homestake.

 

3.4Richmond Hill Option Agreement

 

On October 14, 2021, Dakota Territory Resource Corp (now DTRC, LLC) entered into an Option agreement with Barrick to acquire the Richmond Hill Gold Project jointly held in the names of Barrick’s wholly owned subsidiaries, LAC and Homestake. Under the terms of the Option agreement, DTRC LLC was provided a three-year option to acquire the surface and mineral rights with attendant facilities comprising the Richmond Hill Project.

 

On signing, Dakota Territory Resources Corp. issued 400,000 shares to Barrick and agreed to make three $100,000 payments (all paid) during the Option period. The Option could be exercised at any time before September 7, 2024, by assuming all the liabilities and bonds currently held by LAC and Homestake for the Richmond Hill Gold Project. In addition, upon exercise of the Option, Dakota Gold will issue Barrick an additional 400,000 shares and grant Barrick a 1% net smelter return (NSR) concerning any gold recovered from the Project.

 

On September 8, 2022, Dakota Gold announced an amendment to the original Richmond Hill Option agreement whereby the Option period was extended by 18 months to March 7, 2026. In addition, more than 560 acres of 100% mineral rights owned by Homestake were added to the properties subject to the Option, and Dakota Gold issued an additional 180,000 shares to Barrick. All other terms and obligations under the original Option agreement remained unchanged. The Option was again amended on February 3, 2025, extending the Option period until December 31, 2028, in return for Dakota Gold agreeing to make three annual payments of $170,000, with the first of these due on March 1, 2026.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

25

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The current Richmond Hill Option agreement (as amended) is summarized as follows:

 

·Option to purchase all of the mineral rights, surface rights, attendant facilities, and patented properties owned by Homestake or Lac in the Project area.

·Issue an aggregate of 980,000 Dakota Gold shares to Barrick through a combination of shares issued at signing and upon exercise of the Option (580,000 shares have been issued to date).

·Assume all property liabilities and bonds upon exercise of Option.

·Issue a 1% NSR upon executing the Option to Barrick from any gold production from the Option property.

·Three annual payments of $100,000 have been paid previously. Dakota Gold will make three additional annual payments $170,000 to Barrick beginning on March 1, 2026.

·Unless further extended, the Option period extends until December 31, 2028.

 

Dakota Gold was current with all Option agreement terms and conditions as of the Report date.

 

3.5Surface Rights

 

The Option agreement included surface rights to many of the properties included in the Project area. Table 3-2 details parcels that include mineral rights, surface rights, or both. Pursuant to SDCL 45-5-1, surface rights are subservient to the development of mineral rights.

 

3.6Water Rights

 

Dakota Gold and its subsidiaries do not own any water rights in the Project area. Water for exploration drilling programs has been sourced locally and either pumped or trucked to the drills. One of three wells that supplied water to the Richmond Hill mine is still active, and Homestake maintains the water right.

 

3.7Royalties

 

In addition to the 1% NSR that Dakota Gold must grant to Barrick, several claims have underlying royalties. Table 3-2 lists the claims and any extra royalties payable to underlying claim owners. Figure 3-2 identifies claims with underlying royalties.

 

The document numbers for deeds, warranty deeds, agreements, and others refer to documents recorded at the Lawrence County Court House in Deadwood, South Dakota. The following information regarding royalties is extracted from these public documents (Dakota Gold, pers. Comm.):

 

Aye/Gali Royalty

 

The original Aye/Gali royalty is defined in Warranty Deed, 82-05846, dated June 2, 1976, between Iwalana L. Gali (Grantor, formally Aye, a married woman) and Homestake Mining (Grantee). The 5% Gross Royalty on all minerals produced is calculated less sales, severance and other similar taxes, charges for transportation from mine to treatment, smelting and/or refining, as well as cost for treatment, smelting and/or refining. In the event royalties are paid, the aggregate paid to the Grantor shall not exceed the sum of $200.00 per acre times the total number of acres conveyed by the Grantor to the Grantee. Dakota Gold calculated a total 416.8 acres are under the Aye (Gali) royalty agreement in 8 land parcels. At $200.00 cap per acre, that would mean the maximum royalty would be $83,360.00 if all parcels were impacted.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

26

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Bohlen/Hoffman Royalty

 

The Bohlen/Hoffman royalty is defined in a Grant, Bargain and Sale Deed, 2014-01458, dated April 11, 2014, between Sharlene J. Hoffman and Earl D. and Helen L. Bohlen (Grantor) and Homestake Mining (Grantee). The 4% Net Smelter Returns Royalty on all minerals produced is calculated less refining and delivery costs and taxes but does not allow for deduction of costs related to trading activities or mining, milling, leaching, or any other on-site processing costs.

 

Fillmore Royalty

 

The Fillmore royalty is defined in a Mining Deed, 84-01176, dated May 24, 1968, between Fillmore and Company, Inc, W. O. and Lillian G. Filmore (Grantor) and Congo Uranium Company (Grantee). The Filmore Royalty is a 5% Net Smelter Returns Royalty on all minerals produced. Under earlier agreements, the royalty was initially established at 10% but was bought down to 5% in 1974.

 

Peterson Royalty

 

The Peterson royalty is defined in a First Amendment to Lease Agreement, dated November 15, 1984, between James E. and Arlene Peterson (Grantor) and St. Joe American Corporation (Grantee). The 5% Net Smelter Returns Royalty on all minerals produced is due within 30 days of each calendar quarter end, and is calculated less any weighing, sampling, penalty, processing, or other charges assessed by purchaser, selling charges, any sales, severance, gross production, privilege or similar taxes assessed or in connection with the ore measured by the value thereof, and less cost of transportation. The cost of leaching or other solution techniques shall be also deducted from the selling price.

 

Whitehouse Royalty

 

The Whitehouse royalties are defined by two agreements, Mining Deed, 76-01230, dated June 1, 1976, and Warranty Deed, 76-01231, dated June 1, 1976, between White House Congress, Inc. (Grantor) and Homestake Mining (Grantee). The 5% Gross Royalty on all minerals produced is calculated less sales, severance and other similar taxes, charges for transportation from mine to treatment, smelting and/or refining, as well as cost for treatment, smelting and/or refining. In the event royalties are paid, the aggregate paid to the Grantor shall not exceed the sum of $200 per acre times the total number of acres conveyed by the Grantor to the Grantee. The property subject to the Whitehouse Royalty currently sits outside of the resource evaluated in this Initial Assessment. The claims under the Whitehouse Royalty are scattered and mostly not contiguous. There are approximately 27 parcels for a total of 486.26 acres at $200 cap per acre, the maximum royalty would be $97,252 if all parcels were impacted.

 

Orion Future Royalty

 

Upon the exercise of the Richmond Hill Option, a 1% NSR Royalty shall come into effect in favor of OMF Fund IV SPV A LLC, a Delaware limited liability company, for the lode claims in Mineral Surveys 1406 and 1822 (Chism Gulch).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

27

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 3-2: Richmond Hill Project Parcels with Holding Costs and Royalties

 

Map

ID

County Parcel ID
Number
Mineral Property
Type
Legal Description Property Owner Annual Property
Maintenance
2024 Taxes
Paid
Other
Cost
First
Royalty
Owner

Royalty

%

Second Royalty Owner

Royalty

%

Third
Royalty
Owner

Royalty

%

Royalty %
Total
Comments
1 16000-00502-110-10 Patented Mineral Properties Lot 10 11-005-02 Homestake Mining Company of California Annual Lawrence Co.  property tax $12.68   HMC 1         1  
2 16000-00502-130-12 Patented Mineral Properties Lot 12 13-005-02 Homestake Mining Company of California Annual Lawrence Co.  property tax $2.34   HMC 1         1  
3 16000-00502-140-02 Patented Mineral Properties Lots 2, 3, 4, 7, 8, 9 &10 14-005-02 Homestake Mining Company of California Annual Lawrence Co.  property tax $165.12   HMC 1         1  
4 16000-00502-150-00 Patented Mineral Properties Govt Lots 3, 9, 10,12 & 13 15-005-02 LAC Minerals(USA) LLC Annual Lawrence Co.  property tax $23.48   HMC 1         1  
5 16000-00502-150-10 Patented Mineral Properties Tracts 0102-A & 0102-B of NE1/4, Tract 0103-B of NW1/4 & Tract 103A of NW1/4 15- LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $11.40   HMC 1         1  
6 16000-00502-220-01 Patented Mineral Properties Govt Lot 1 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $4.42   HMC 1            
7 16000-00502-220-04 Patented Mineral Properties Govt Lots 2 & 4 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $29.22   HMC 1         1  
8 16000-00502-220-10 Patented Mineral Properties Govt Lot 5 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $20.34   HMC 1         1  
9 16000-00502-230-00 Patented Mineral Properties Govt Lots 9 & 1023-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $0.48   HMC 1         1  
10 16000-00502-230-01 Patented Mineral Properties Lots 1, 2, 3, 4, 5, 6,7 & 8 23-005-02 Homestake Mining Company of California Annual Lawrence Co.  property tax $153.06   HMC 1         1  
11 16000-00502-240-12 Patented Mineral Properties Lots 12, 13 & 14 24-005-02 Homestake Mining Company of California Annual Lawrence Co. property tax $23.94   HMC 1         1  
12 26280-00348-000-00 Minerals Only M.S. 348 Old Reliable Lode 14-005-02 Homestake Mining Company of California       HMC 1 Aye/Gali 5     6 Capped Royalty
13 26280-00407-000-00 Patented Mineral Properties M.S. 407 Enterprise Lode 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $8.04   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
14 26280-00408-000-10 Patented Mineral Properties M.S. 408 pt Surprise Lode 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co.  property tax $12.46   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
15 26280-00417-000-00 Patented Mineral Properties M.S. 417 Carbonate Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $12.22   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
16 26280-00425-000-00 Patented Mineral Properties M.S. 425 Jay Gould Lode 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $13.48   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
17 26280-00426-000-00 Patented Mineral Properties M.S. 426 Garfield Lode 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $11.30   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
18 26280-00428-000-00 Patented Mineral Properties M.S. 428 Far West Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $9.36   HMC 1         1  
19 26280-00437-000-00 Patented Mineral Properties M.S. 437 Katie Lode10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $13.08   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
20 26280-00438-000-00 Patented Mineral Properties M.S. 438 Arthur Lode 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $13.08   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
21 26280-00440-000-00 Patented Mineral Properties M.S. 440 Hartshorn Lode 09-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $11.20   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
22 26280-00441-000-00 Patented Mineral Properties M.S. 441 Minnie Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $9.36   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
23 26280-00442-000-00 Patented Mineral Properties M.S. 442ª Ultimo Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $13.38   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

28

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Map

ID

County Parcel ID
Number
Mineral Property
Type
Legal Description Property Owner Annual Property
Maintenance
2024 Taxes
Paid
Other
Cost
First
Royalty
Owner

Royalty

%

Second Royalty Owner

Royalty

%

Third
Royalty
Owner

Royalty

%

Royalty %
Total
Comments
24 26280-00443-000-00 Patented Mineral Properties M.S. 443 Tidiout Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $12.58   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
25 26280-00447-000-00 Patented Mineral Properties M.S. 447ª Utica Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $14.60   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
26 26280-00448-000-00 Patented Mineral Properties M.S. 448A Antietam Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $14.32   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
27 26280-00449-000-10 Patented Mineral Properties M.S. 449 Blue Bird Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $2.62   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
28 26280-00450-000-00 Patented Mineral Properties M.S. 450 Carbonate Fraction #1 Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $2.12   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
29 26280-00451-000-00 Patented Mineral Properties M.S. 451 Carbonate Fraction #2 Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $0.60   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
30 26280-00465-000-00 Patented Mineral Properties M.S. 465 Mutual Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $10.64   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
31 26280-00466-000-00 Patented Mineral Properties M.S. 466 Washington Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $8.90   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
32 26280-00473-000-00 Patented Mineral Properties M.S. 473 May Queen Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $6.56   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
33 26280-00474-000-00 Patented Mineral Properties M.S. 474 Hercules Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $4.14   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
34 26280-00489-000-00 Patented Mineral Properties M.S. 489 Adelphi Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $13.96   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
35 26280-00675-000-00 Minerals Only M.S. 675 General Grant Lode 01-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
36 26280-00679-000-00 Patented Mineral Properties M.S. 679 Spanish Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $10.86   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
37 26280-00680-000-00 Patented Mineral Properties M.S. 680 Richmond Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $11.80   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
38 26340-00839-000-00 Minerals Only M.S. 839 Boss Lode 06-004-03 Homestake Mining Company of California       HMC 1         1  
39 26340-00874-000-00 Patented Mineral Properties M.S. 874 Brooklyn Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $11.86   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
40 26340-00930-000-00 Minerals Only M.S. 930 Big Sam Lode etc. 07-004-03 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
41 26340-00935-000-20 Minerals Only M.S. 935 Tract 1 pt of South Lyon Lode Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty; Excluding Govt Lot 5 being a part of Tract 1
42 26340-00977-000-00 Patented Mineral Properties M.S. 977 Donald W, Ella & Virginia Lodes Etal 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $239.02   HMC 1         1  
43 26340-01022-000-00 Patented Mineral Properties M.S. 1022 Chloride Fraction Lode Etal 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $15.18   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
44 26342-00935-010-00 Minerals Only M.S. 935 Lost Irishman Lot 1 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
45 26342-00935-020-00 Minerals Only M.S. 935 Lost Irishman Lot 2 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
46 26380-01043-000-00 Patented Mineral Properties M.S. 1043 Rattler & Gilroy Lodes 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $15.68   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes

 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

29

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map

ID

County Parcel ID
Number
Mineral Property
Type
Legal Description Property Owner Annual Property
Maintenance
2024 Taxes
Paid
Other
Cost
First
Royalty
Owner

Royalty

%

Second Royalty Owner

Royalty

%

Third
Royalty
Owner

Royalty

%

Royalty %
Total
Comments
47 26380-01092-000-00 Minerals Only M.S. 1092 Union Lode Etal 14-005-02 Homestake Mining Company of California       HMC 1 Aye/Gali 5     6 Capped Royalty
48 26380-01109-000-00 Minerals Only M.S. 1109 Oro, Oro Frac. & Argenta Lodes 12-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
49 26380-01109-000-05 Minerals Only M.S. 1109 Glyn Lode 12-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
50 26380-01109-000-10 Minerals Only M.S. 1109 Lemars Lode 12-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
51 26380-01114-000-00 Minerals Only M.S. 1114 Jackson Lode etc. 12-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
52 26420-01141-000-20 Minerals Only M.S. 1141 Camden, Ford & Georgie, etc. Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
53 26460-01168-000-00 Patented Mineral Properties M.S. 1168 Rocklyn & Blue Lodes 34-005-02 Homestake Mining Company of California Annual Lawrence Co. property tax $19.20   HMC 1 Whitehouse 5     6 Capped Royalty
54 26540-01247-000-00 Minerals Only M.S. 1247 Whitehouse & Congress Lodes Etal 14-005-02 Homestake Mining Company of California       HMC 1 Aye/Gali 5     6 Capped Royalty
55 26540-01278-000-00 Patented Mineral Properties M.S. 1278 Delaunay & Nanki- Poo Lodes 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $25.34   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
56 26540-01283-000-10 Minerals Only M.S. 1283 May Lode 33-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
57 26540-01283-000-20 Minerals Only M.S. 1283 Deadwood Lode 33-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
58 26540-01283-000-30 Minerals Only M.S. 1283 Buffalo & Link Frac. Lodes 33- 005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
59 26540-01288-000-10 Minerals Only M.S. 1288 Long Point Frac Lode 35-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
60 26540-01288-000-20 Minerals Only M.S. 1288 Cardinal Lode 35-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
61 26540-01289-000-01 Minerals Only M.S. 1289 Cloud, Thunder, Lighting & Dick Lodes Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
62 26540-01289-000-05 Minerals Only M.S. 1289 Ames & Ames Frac. Lodes Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
63 26540-01289-000-15 Minerals Only M.S. 1289 Ester Lode 27-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
64 26580-01349-000-00 Minerals Only M.S. 1349 James g. Blain Lode 34-005-02 Homestake Mining Company of California       HMC 1         1  
65 26580-01376-000-88 Patented Mineral Properties M.S. 1376 Tract PR2 of Porto Rico #2 & Porto Rico Lodes 10, 11, 14, & 15- 005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $22.28   HMC 1         1  
66 26580-01376-000-90 Patented Mineral Properties M.S. 1376 Darboy Rubicon & Dakota Lodes Etal 14-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $5202.04   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
67 26580-01382-000-00 Leased Mineral Rights M.S. 1382 Cleveland & Rubicon Lodes Etal 23-005-02 PETERSON, JAMES E   $1647.36 $4,000.00 HMC 1 Peterson 5     6 Lease Term 10 years (1984) $4000 annual extended by payment. See comments in parcel #26580-01382-000-10
68 26580-01382-000-10 Leased Mineral Rights M.S. 1382 Grayback Lode 23-005-02 PETERSON, JAMES E   $299.72   HMC 1 Peterson 5     6

Lease Term 10 years (1984)

$4000 annual extended by payment. This annual cost is already calculated in parcel #26580-01382-000-00

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

30

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map

ID

County Parcel ID
Number
Mineral Property
Type
Legal Description Property Owner Annual Property
Maintenance
2024 Taxes
Paid
Other
Cost
First
Royalty
Owner

Royalty

%

Second Royalty Owner

Royalty

%

Third
Royalty
Owner

Royalty

%

Royalty %
Total
Comments
69 26580-01398-000-00 Patented Mineral Properties M.S. 1398 Independent Lode Etal 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $71.00   HMC 1 Fillmore 5     6 Subject to potential reversion of property if not used for mining purposes
70 26620-01406-000-00 Patented Mineral Properties M.S. 1406 Yankee Boy, Yankee Boy #3 & #4, Manga Charta, Alliance #2, Little Bonanza #2 & General Joe Hooker Lodes 14-005-02 Homestake Mining Company of California Annual Lawrence Co. property tax $97.00   HMC 1 Aye/Gali 5 OMF Fund 1 7 Capped Royalty
71 26620-01406-000-10 Minerals Only M.S. 1406 Little Hill, Little Hill #2 & Arthur #1 Lodes 14-005-02 Homestake Mining Company of California       HMC 1 Aye/Gali 5 OMF Fund 1 7 Capped Royalty
72 26620-01436-000-00 Patented Mineral Properties M.S. 1436 Julie Ette Lode Etal 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $75.72   HMC 1     1 Subject to potential reversion of property if not used for mining purposes    
73 26620-01440-000-00 Patented Mineral Properties M.S. 1440 Vigor Lode Etal 21-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $137.16   HMC 1     1 Subject to potential reversion of property if not used for mining purposes    
74 26620-01468-000-00 Minerals Only M.S. 1468 Loyd Lode 33-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5 6 Capped Royalty    
75 26620-01469-000-00 Patented Mineral Properties M.S. 1469 Cashier & La Plata Lodes 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $17.00   HMC 1     1      
76 26620-01529-000-00 Patented Mineral Properties M.S. 1529 Badger Lode Etal 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $66.02   HMC 1 Fillmore 5 6 Subject to potential reversion of property if not used for mining purposes    
77 26680-01569-000-00 Patented Mineral Properties M.S. 1569 Lola Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $24.78   HMC 1 Fillmore 5 6 Subject to potential reversion of property if not used for mining purposes    
78 26680-01616-000-60 Minerals Only M.S. 1616 Grenada, Genesee & Peerless Lodes 03-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5 6 Capped Royalty    
79 26680-01616-000-70 Minerals Only M.S. 1616 Phonolite & Trenton Lodes 03-004-02 Homestake Mining Company of California       HMC 1 Whitehouse 5 6 Capped Royalty; Excludes Phonolite lode in this parcel #.    
80 26680-01617-000-00 Patented Mineral Properties M.S. 1617 Los Angeles #1, #2 & #3 Lodes 23-005-02 Homestake Mining Company of California Annual Lawrence Co. property tax $62.86   HMC 1 Aye/Gali 5 6 Capped Royalty    
81 26680-01643-000-00 Minerals Only M.S. 1543 Snorter & Snorter Frc Lodes 33-005-02 Homestake Mining Company of California       HMC 1 Whitehouse 5 6 Capped Royalty    
82 26680-01655-000-10 Patented Mineral Properties M.S. 1655 Victor #3 Lode Etal 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $166.42   HMC 1 Fillmore 5 6 Subject to potential reversion of property if not used for mining purposes    
83 26680-01655-000-20 Patented Mineral Properties M.S. 1655 pt St. Cloud #5 Lode 22-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $17.04   HMC 1 Fillmore 5 6 Subject to potential reversion of property if not used for mining purposes    
84 26680-01659-000-20 Minerals Only M.S. 1659 Telegram, Maid of Erin, Gannon etc Homestake Mining Company of California       HMC 1 Whitehouse 5     6 Capped Royalty
85 26680-01673-000-00 Patented Mineral Properties M.S. 1673 Blue Hill Frac, Belligerent, etc. Homestake Mining Company of California Annual Lawrence Co. property tax $54.80   HMC 1 Whitehouse 5     6 Capped Royalty

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

31

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Map

ID

County Parcel ID
Number
Mineral Property
Type
Legal Description Property Owner Annual Property
Maintenance
2024 Taxes
Paid
Other
Cost
First
Royalty
Owner

Royalty

%

Second Royalty Owner

Royalty

%

Third
Royalty
Owner

Royalty

%

Royalty %
Total
Comments
86 26760-01769-000-00 Patented Mineral Properties M.S. 1769 Edmonia Lode 14-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $21.24   HMC 1         1  
87 26760-01792-000-00 Minerals Only M.S. 1792 Marconi #2 Lode 31-005-03 Homestake Mining Company of California       HMC 1         1  
88 26760-01822-000-00 Minerals Only M.S. 1822 Hattie Lode Etal 14-005-02 Homestake Mining Company of California       HMC 1 Aye/Gali 5 OMF Fund 1 7 Capped Royalty
89 26760-01829-000-10 Patented Mineral Properties M.S. 1829 Tract 1 27-005-02 Plat 2014-01022 Homestake Mining Company of California Annual Lawrence Co. property tax $47.16   HMC 1 Bohlen/Hoffman 4     5  
90 26760-01851-000-00 Patented Mineral Properties M.S. 1851 Mars #1 Lode 15-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $14.44   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
91 26760-01862-000-00 Patented Mineral Properties M.S. 1862 Stella #3 & #5 & Margarite #6 & #7 Lodes 26-005-02 Homestake Mining Company of California Annual Lawrence Co. property tax $72.32   HMC 1            
92 26760-01872-000-00 Patented Mineral Properties M.S. 1872 Cotton Tail Fraction Lode Etal 22-05-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $53.06   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
93 26800-01910-000-00 Patented Mineral Properties M.S. 1910 Dante, Creston, Morning Glory & Vindicator Lodes 23-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $56.18   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
94 26880-02033-000-00 Patented Mineral Properties M.S. 2033 Bison & Trent Lodes 10-005-02 LAC Minerals (USA) LLC Annual Lawrence Co. property tax $35.96   HMC 1         1 Subject to potential reversion of property if not used for mining purposes
95 N/A Unpatented Mining Lodes L&O No. 1 – BLM SN MMC74914 sec. 15 St. Joe Minerals Annual BLM maintenance fee   $200.00 HMC 1         1  
96 N/A Unpatented Mining Lodes NJB 7 – BLM SN MMC165019 sec. 15 Bond Gold Richmond Annual BLM maintenance fee   $200.00 HMC 1         1  
97 26680-01709-00-20 Patented Mineral Properties M.S. 1401 Mammouth Lode 22-005-02 Dakota Gold Corp. (DTRC LLC) Annual Lawrence Co. property tax $224.24                  
98 26680-01709-000-20 Patented Mineral Properties M.S. 1709 Dague #1 & Dague #2 Lodes 22-005-02 Dakota Gold Corp (DTRC LLC) Annual Lawrence Co. property tax $305.12                  
99 26760-01862-000-10 Patented Mineral Properties M.S. 1862 Stella, Stella #1, #2, #4, #6, & #7, Margarite, Margarite #1, #2, #3, #4, #5, & #8 Lodes 26-005-02 Dakota Gold Corp (DTRC LLC) Annual Lawrence Co. property tax $237.22   HMC 2         2  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

32

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 3-2: Richmond Hill Project Royalties

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

33

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

3.8Permitting

 

Dakota Gold, through its subsidiary DTRC LLC, has proposed to develop a new mining operation in the area of the existing Richmond Hill Mine in Lawrence County, South Dakota. With recent success in the advancement of the Resource, Dakota Gold seeks to evaluate the permitting of a large-scale mining operation in the area of the former Richmond Hill Mine. The final permit footprint is assumed to be located entirely on private land and excludes disturbance to U.S. Forest Service (USFS) or Bureau of Land Management (BLM) land.

 

3.8.1Existing Permitting

 

3.8.1.1Exploration Notices of Intent

 

Table 3-3 includes all currently active permits required by the South Dakota Department of Agriculture and Natural Resources (SDDANR) for conducting exploration activities at the Richmond Hill site under current approved Exploration Notice(s) of Intent(s) (EXNI) permits.

 

Table 3-3: Current Exploration Permits

 

Permit Name Authority Program
EXNI-440 Richmond Hill 1 SDDANR Minerals and Mining Program
EXNI-444 Richmond Hill 2 SDDANR Minerals and Mining Program
EXNI-446 Richmond Hill 3 SDDANR Minerals and Mining Program
EXNI-456 Richmond Hill 4 SDDANR Minerals and Mining Program
EXNI-457 Richmond Hill 5 SDDANR Minerals and Mining Program
EXNI-460 Richmond Hill 6 SDDANR Minerals and Mining Program

 

DTRC LLC’s current requirements, restrictions, and obligations are set out by the SDDANR. Some of these restrictions only apply to the most recent EXNI permits; individual permit restriction letters should be consulted for variances. In general, obligations and restrictions applied to the exploration permits address reclamation, surface discharges, erosion control measures, drilling parameters, recommendations for working around cultural resources, and communications requirements.

 

3.8.1.2Active Permits at Richmond Hill Mine

 

Table 3-4 includes all currently active permits for the historic Richmond Hill Mine. Inactive or closed permits are not included in this list.

 

Table 3-4: Current Environmental Permits

 

Permit Authority Program
Large-Scale Mine Permit (SMP) No. 445 SDDANR Minerals and Mining
Surface Water Discharge Permit SD0026883 SDDANR Surface Water Quality
Conditional Use Permit Nos. 116, 125, and 202 Lawrence County Planning and Zoning Land Use
Water Rights Permit No. 1372-1 (supply wells 2, 8, and 15)    
Water Rights Permit No. 1422-1 (stormwater and leach pad effluent in stormwater pond)    

 

-The Richmond Hill Mine was originally permitted in 1988 under large-scale mine permit SMP No. 445.

-Construction of the mine also began in 1988.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

34

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

-SMP No. 460, permitted in 1994 and associated with the limestone pit used for reclamation work, is no longer active.

-Permit No. 445 for Richmond Hill includes approximately 74 acres of active disturbance, primarily associated with water treatment facilities.

-There are approximately 260 reclaimed acres that meet post-mine land use and are available for use as surface disturbance under a SMP No. 445.

 

3.8.2Future Permitting

 

In general, permitting a potential gold mine at the Richmond Hill site may require the permits listed in Table 3-5, below. The final Project’s features, design, and location for construction may necessitate additional permitting considerations to those listed in this table.

 

Table 3-5: Potential Future Environmental Permits

 

Permit Authority Program
Conditional Use Permit (CUP) Lawrence County Planning and Zoning Land Use
Notice of Intent and Request for Determination of Special, Exceptional, Critical or Unique Lands SDDANR Minerals and Mining
Large-Scale Mine Permit SDDANR Minerals and Mining
Air Quality Construction Permit SDDANR Air Quality
Title V Air Quality Operational Permit SDDANR Air Quality
Ground Water Discharge Permit(s) SDDANR Water Quality
NPDES Surface Water Discharge Permit(s) SDDANR Water Quality
Surface Water Discharge Permit NPDES Water Quality
Solid Waste Permit SDDANR Waste Management
Water Right Permit(s) SDDANR Water Rights
Hazardous Waste – Notification of Regulated Waste Activity Form SDDANR Waste Management

 

3.8.2.1Addressing Potential Obstacles during Permitting Process

 

Permits obtained from SDDANR go through a formal department review and approval process. The Notice of Intent, Air Quality, and Large Scale Mine Permits consist of departmental completeness and technical review; public notices serve to inform the public, who can then submit comments and may request a contested case hearing in front of the South Dakota Board of Minerals and Environment. Groundwater discharge, surface water discharge, and water rights permit applications can also all be contested if public comments are received. Final hearings on these permits are held by the South Dakota Water Management Board. From submitting the first state permit (i.e. the Notice of Intent), to final approval for all permits: the review and approval process is anticipated to be two years.

 

South Dakota Codified Law (SDCL) 45-6B-95 limits a new mine permit to 320 acres of surface mining disturbance. The existing reclaimed acres at Richmond Hill are also available (see Section 17.5). Therefore, new surface mining disturbance for the Project, under a single new large-scale mine permit in association with active SMP No. 445, would be limited to approximately 580 acres. To mine beyond the initial 580 acres, the Company has two options: 1) reclaim existing disturbed acres to allow for one-to-one additional disturbance; or 2) apply for an additional large-scale mine permit for an additional 320 acres of net disturbance.

 

Conditional Use Permits (CUP) through the Lawrence County Office of Planning and Zoning go through a review and approval process, beginning with a Planning and Zoning Department review and informal information meeting and potential site visit with the Planning and Zoning Board. Notification letters are sent, and a public hearing is held by the Planning and Zoning Board, which allows for a public comment period. The Planning and Zoning Board provides a recommendation to the Lawrence County Board of Adjustment.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

35

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The public has a second opportunity to provide comment on or to appeal the Planning and Zoning Board’s recommendation at the Board of Adjustment meeting. The CUP regulatory review and approval process is anticipated to be six months following submittal of the complete CUP.

 

3.8.2.2Pre-Mining Land Use

 

The pre-mining land use in the area of the Richmond Hill site includes mineral exploration, logging, wildlife habitat, and recreation. A portion of the proposed Richmond Hill Permit Boundary also includes historic mine disturbance, including reclaimed heap leach facilities, dumps and pits, two water treatment plants, lined ponds, and other sites of former support facilities.

 

3.8.2.3Permitting Requirements

 

In general, the SDDANR and Lawrence County permit applications require:

 

·Property Location and Description

·Mine Plan (construction, development, gold processing, and backfilling)

·Reclamation Plan

·Project Schedule

·Current and proposed post mining land use; adjacent land use

 

Conditional Use Permit Requirements can include:

 

·Proposed land uses

·Setbacks

·Existing and proposed structures, design specifications, and location of all facilities

·Existing and proposed grading, drainage patterns, and landscaping

·Existing and proposed improvements, including sewer and water facilities, parking, and roads

·Existing and proposed signs with locations

·Proposed timeline for completion of plans

·Proposed parking and loading plans

·Adjacent land use

·Relationship of the proposed development to the surrounding area

·Property lines and lot dimensions

·Existing and proposed wells

·Existing and proposed septic systems and drain fields.

 

Additional information that the Planning and Zoning Administrator may request could include:

 

·A description of the activity or operation being proposed

·Hours of operation, number of employees, number of employees reporting to site

·Traffic in and out of business

·Number of vehicles on site

·Number of parking places, including handicap accessible

·Use of existing and proposed structures

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

36

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

·Outdoor storage needs

·Water, sewage disposal, and waste management service

·Proposed signage including size, type, and location

·Socioeconomic Report

 

3.9Potential Significant Encumbrances

 

Three potentially significant encumbrances may affect the Project.

 

In 2017, Homestake sold several claims in M.S. 1862 (Stella, Stella No.1, Stella No.2, Stella No.4, Stella No 6, Stella No. 7, Margarite, Margarite, Margarite Nos. 1 through 5, Margarite No. 8) to Terrence T. Tyler (the Tyler Property) subject to an Area of Interest (AOI) buyback right reserved by Homestake. Under this AOI, Homestake had a right to buy back 51% of the property subject to the AOI if a resource of no less than 1 Moz Au is declared with the AOI. In May 2021, Dakota Gold purchased the Tyler Property. The AOI overlaps with the southeastern portion of the Richmond Hill Option Area, which is also owned by Homestake. This buyback right runs for a period of nine months from the declaration of a 1M+ oz resource within the AOI.

 

The Lakota Sioux assert ownership of the Black Hills of South Dakota. In United States v. Sioux Nation of Indians, 448 U.S. 371 (1980), the United States Supreme Court held that the United States government had “effected a taking of tribal property, property which had been set aside for the exclusive occupation of the Sioux by the Fort Laramie Treaty of 1868.” Although compensation was awarded for this unconstitutional taking, the Lakota have not accepted the award (reportedly in excess of $2 billion) and continue to claim rights to the Black Hills.

 

Dakota Gold has indicated that they do not believe that the former Richmond Hill Mine either helps or hinders continued exploration in any significant manner. Once the Option is exercised and the Property is purchased from Barrick, all Richmond Hill mine site water-management obligations, along with other post-closure operations, would become Dakota Gold’s responsibility.

 

3.10Violation and Fines

 

Currently, there are no violations or fines.

 

3.11Significant Factors and Risks That May Affect Access, Title or Work Programs

 

To the extent known to the QP, no other known significant factors and risks may affect access, title, or the right or ability to perform work on the properties that comprise the Richmond Hill Project discussed in this Report.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

37

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

4Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

4.1Topography, Elevation, and Vegetation

 

The Black Hills of southwestern South Dakota is an isolated mountain range rising from the Great Plains of North America and extending north-northwest into Wyoming (Figure 4-1). The hills are so-called because of their dark appearance from a distance, as they are covered in a pine–spruce coniferous forest. Black Elk Peak (formerly Harney Peak) rises to 7,244 ft (2,208 meters) and is the range’s highest summit and the highest mountain in the United States east of the Rocky Mountains. The Black Hills have been described as an island in the plains, since they rise 3,000 to 4,000 ft above their surroundings—the Thunder Basin National Grassland of Wyoming lies to the west and the Buffalo Gap National Grassland to the east.

 

Several small rivers cut through the range, describing a roughly radial pattern, though most drainage is to the east—most notably Spearfish Creek in the north, Rapid Creek in the central region, and the Fall River in the south. Regardless of the original drainage direction, all rivers flow into either the Belle Fourche River, which wraps around the Hills to the north, or the Cheyenne River, wrapping around to the south. The Belle Fourche connects to the Cheyenne River east of the Black Hills; the Cheyenne in turn joins the southeast-flowing Upper Missouri River in central South Dakota.

 

 

Source: Dakota Gold (2024).

 

Figure 4-1: Richmond Hill Gold Property Location

 

The Black Hills is home to varied landscapes, such as prairie grasslands; rolling hills; badlands; karst features such as caves and sinkholes; craggy peaks; and granite spires. The hills are also noted for several unique topographic features, including the Badlands, Devils Tower, Missouri Buttes, Bear Butte, Cathedral Spires, and Mount Rushmore.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

38

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

An ecological crossroad, the Black Hills contains wildlife and plant species typical of habitats of the Rocky Mountains, Great Plains, northern boreal forests, and eastern deciduous forests. The local forest is dominated by ponderosa pine, but also includes dense spruce stands and areas of aspen, birch, and oak (United States Department of Agriculture Forest Service 2023). White-tailed deer and mule deer are common, and elk are encountered less often. Mountain lion sightings are rare, but coyotes are relatively common. Goshawk and osprey nest in the forest, and bald eagles may visit in the winter. Many songbird species are present, including brilliantly colored mountain bluebirds and western tanagers.

 

The Richmond Hill gold mine sits at an altitude of 6,000 ft, and the historical leach pad area is 5,600 ft, about one mile north of the pit area.

 

4.2Property Access

 

Access to the Property is gained by traveling 1 mile southwest of Lead, South Dakota, on Highway 85/14A, to State Highway 473, then west approximately 3.2 miles to the Wharf Mine Road, continuing west approximately 1.2 miles before turning and traveling 1 mile north on the Richmond Hill Road (Figure 4-2).

 

4.3Climate

 

The Black Hills climate is one of cool-to-cold snowy winters, and warm-to-hot dry summers, with four full seasons.

 

Precipitation amounts vary due to mountain influence, and Richmond Hill is rated as subhumid, with approximately 30 inches of rain annually. Average monthly snowfall ranges from 5 inches in Rapid City to 15 inches in the Black Hills. The snow on the plains usually melts within a few days, with deeper snow in the Black Hills lasting much longer.

 

Any future mining operations are expected to be year-round. During January and February, daytime temperatures average in the 30s Fahrenheit, but Chinook winds can warm temperatures into the 50s and 60s. Occasional intrusions of Arctic air are short-lived, and temperature inversions sometimes produce warmer conditions in the Black Hills.

 

July and August are the warmest months of the year, when daytime temperatures climb into the 70s and 80s Fahrenheit—and sometimes the 90s. Breezy winds and low humidity help make the hot days comfortable.

 

4.4Local Resources and Infrastructure

 

The Project is within 5 miles of the twin towns of Lead and Deadwood. Dakota Gold has its base of operations in Lead, with separate facilities for office and core processing. Historical Richmond Hill Project documents are housed in secured storage at the Armories in Lead. Two other towns, Central City and Sturgis, are within 20 miles of the Project. The larger cities of Spearfish and Rapid City are within 40 miles of the Project, and most supplies can be obtained from one of these two centers. Personnel for exploration or development programs may be sourced from or housed in the four nearby communities.

 

Major transportation systems, including road, rail, and air, exist proximally to the northern Black Hills. Rapid City has a major rail freight station and regional airport, while an Interstate highway passes through the city and wraps around the northern end of the Black Hills.

 

Multiple facilities related to the historical Richmond Hill Mine still exist on the Property, including a water treatment plant and maintenance and storage buildings. Containment ponds are still operational, although an impermeable clay membrane has capped the open pit and leach pads.

 

Water for exploration drilling programs has been sourced locally and either pumped or trucked to the drills. One of three wells that supplied water to the Richmond Hill mine is still active.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

39

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

A 69 Kv transmission line supplies power to communities, and internal power is supplied by a 12.47 Kv line to the Project site.

 

 

 

Source: Dakota Gold (2023).

Figure 4-2: Richmond Hill Gold Project Access

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

40

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

5HISTORY

 

Gold was first recorded in the Black Hills in 1874, although prior rumors existed of prospectors discovering placer gold. The ensuing 1875 gold rush produced limited success, except in the Whitewood and Deadwood Creeks area. Other prospectors sought the hard-rock source of the placer gold upstream of the placer workings, and in 1876, the Homestake lode was discovered; it was mined almost continuously until 2001. Numerous gold deposits were subsequently discovered in the Black Hills in different geologic environments, with several turning into significant mining camps.

 

5.1Explorations

 

The Richmond Hill mine is in the historical Carbonate Mining District approximately five miles northwest of Lead, South Dakota, in the northern Black Hills. Mining in the area started in the 1870s, during the gold-rush era. The only known production from the Property was from the Carbonate camp, which was primarily mined for lead and silver. The bulk of this production was from the Iron Hill mine. The mining was such that it supported a nearby town and smelter. Mining continued in this area until the silver price collapsed in the 1880s. About 2,500 ounces of gold were produced from the Spanish R mine on the western side of the camp in the late 1800s.

 

Prior to 1981, Viable Resources Inc. (Viable) assembled a land package that included most of the Carbonate camp. The bulk of the Richmond Hill deposit lies on Mineral Survey 977, obtained by a lease from Richard McQuire that included a 2.6% NSR royalty. LAC subsequently bought out this royalty in the early 1990s. In 1981, Freeport Exploration Company (Freeport) leased several claims from various individuals within the area now known as the Property. Also in 1981, Freeport formed both a lease agreement and joint venture (JV) agreement with Viable and drilled 52 rotary and core holes near the Richmond Hill topographical high and near the Carbonate camp several thousand feet to the north. The drilling project did not return the results Freeport needed to continue exploration, and the JV was terminated in 1983. Freeport subsequentially allowed their leases to lapse.

 

St. Joe American, owned by the Fluor Corporation, first started reviewing the Black Hills for its mineral potential in 1982 (St. Joe, 1986). They noted that total gold production in the area was over 39 Moz, with the Homestake mine accounting for 36 Moz. St. Joe determined that historical gold production came from five different geological ages and mineralizing processes. From oldest to youngest stratigraphically (mine or prospect examples) they are Precambrian (Homestake, Keystone, Bullion, Holy Terror, and Clover Leaf); Cambro-Ordovician Deadwood Formation (Cod) (Golden Reward, Bald Mountain, Maitland, and Wasp); Mississippian Pahasapa Formation (Spearfish Gold, Ragged Top, and Deadwood Standard); Tertiary porphyry related (Guilt Edge and Hoodoo-Union Hill); and Placer Deposits (Deadwood and Rockerville) (St. Joe, 1986).

 

Many of these mineralizing systems seemed to be present on the ground controlled by Viable, so in January 1984, St. Joe American entered into a JV with Viable to explore land around the Richmond Hill topographical high. They determined that this area held the greatest promise to host a minable gold deposit, and that year, they started drilling a breccia body 1,500 ft south of the hilltop; that breccia body contained the Richmond Hill gold deposit (St. Joe, 1987). The Richmond Hill mine history is summarized in Section 5.2.

 

An active exploration program continued elsewhere on the claims through the life of the Richmond Hill mine, primarily looking for gold-rich oxide rock that could supplement the feed to the Richmond Hill heap leach processing facility. In July 1987, Bond International Gold (Bond Gold) acquired St. Joe American. In 1990, Bond Gold explored thirteen prospective areas on the Property; only MW-3, Richmond Hill North, and Cole Creek returned positive results. The MW-3 Main deposit was discovered in the third hole drilled, 6,000 ft northeast of Richmond Hill, and later that year the MW3 East deposit was discovered 800 ft east-northeast of MW-3 Main, which contains higher grades. Due to the gold commodity price, at the end of 1990 several prospective areas were dropped from further exploration. These included the Earle, West Thumb, Twin Tunnels (TT), and Cleveland (CV) prospective areas. In 1991, seven additional prospective areas were explored, including Richmond Hill North (RHN), Cole Creek (CC), Eagle Bird, Helena, Huskie West, Perkins–Goodell, and Cleopatra Creek. Despite somewhat encouraging results, LAC did not develop any of these prospective areas due to low gold prices and environmental concerns. The MW-3 deposits were also excluded from further exploration due to being closed off in all directions, except those portions that trend off claims into ground held by others.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

41

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

In November 1989, LAC Minerals Ltd. Acquired Bond Gold. After the merger, the Project was held by the LAC subsidiary Richmond Hill Inc. In 1993, Richmond Hill Inc merged into LAC Minerals (USA) Inc. LAC Minerals (USA) Inc. converted to LAC Minerals (USA) LLC in 1999. Barrick Gold Corporation (Barrick) acquired LAC Minerals Ltd., the parent of LAC Minerals (USA) LLC in November 1994.

 

The Homestake Mining Company was acquired by Barrick in 2001. LAC Minerals (USA) LLC (hereafter “LAC”) and Homestake Mining Company of California (hereafter “Homestake”), a subsidiary of Homestake Mining Company merged in October 2023, with Homestake as the surviving entity. Homestake is the current owner of the properties formerly held separately by LAC and Homestake.

 

Dakota Territory Resources Company, now DTRC LLC, a subsidiary of Dakota Gold, entered into a three-year option agreement (the Option) with Barrick in 2021 to acquire the Homestake/LAC interests in the Richmond Hill Project area, with the mineral tenure primarily held in the names of LAC and Homestake (see discussion in 3.3 and 3.4). In 2022, the Option was amended to extend the Option period until March 7, 2026. In February 2025, the Option was further extended until December 31, 2028.

 

Table 5-1 provides a summary of Richmond Hill’s recent history.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

42

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 5-1: Summary of Richmond Hill’s Recent History

 

Company Year Comment
Viable Pre 1981 Assembled land package.
Freeport Exploration Company 1981 Leased several claims in Richmond Hill area.
Joint venture (JV) and lease agreement with Viable. Conducted drilling on several prospects.
1983 JV with Viable terminated and leases allowed to lapse.
St. Joe 1984 JV with Viable.
Started drilling on Richmond Hill deposit breccia body.
1985-1986 Continued drilling Richmond Hill deposit. Began property-wide drilling program. Added additional claims to the property position.
1986 Richmond Hill positive feasibility study. Continued property-wide exploration program. Identified significant gold mineralization in the Cole Creek, Twin Tunnels, and Turnaround prospective areas.
1987-1988 Richmond Hill deposit permitted for mining. Added the Turnaround deposit to the Mine Permit Application.
Bond Gold 1987 Acquired St. Joe gold division.
Developed Richmond Hill as an open-cut heap leach operation. Exploration continued with discovery of Cleveland prospective area.
1988 First gold and silver doré poured.
LAC Minerals 1989 Acquired Bond Gold.
1990–1991 Multiple prospective areas explored with some positive results, including MW-3 prospective area; but all rejected as possible feed sources for Richmond Hill.
1992 Acid mine-drainage detected; studies began for determining reclamation plan for acid-rock drainage (ARD).
1993 Final mineralized material hauled from Richmond Hill mine pit and efforts shifted to reclamation activities. Final exploration activities by LAC Minerals at the site. Final report on prospective areas completed.
1994 Permit Amendment approved and reclamation work commenced.
LAC Minerals (USA/Barrick Gold) 1994 Barrick Acquired LAC Minerals.
1995 Reclamation of pit backfill and waste-rock dump completed. Last gold poured in June.
1996 Leach pad closure plan submitted and approved.
1997 Leach Pad closure completed, and water-treatment plant construction and operation start-up. Water treatment and monitoring are primary on-site activities.
2008 Biological selenium-treating water-treatment plant added to system.
2019 Wharf Resources options property and begins exploration program.
2021

Wharf Resources drops Option with Barrick.

 

Richmond Hill Gold Project optioned by Dakota Territory Resource Corp from Barrick including adjacent lands owned by Homestake which is also owned by Barrick.

2022 Dakota Gold formed as a merger of Dakota Territory Resource Corp and JR Resources.
Homestake 2023 LAC and Homestake merged into single company to become Homestake Mining Company of California.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

43

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Limited formal reporting of exploration activities on the Richmond Hill property was completed as needed for corporate reporting, so the history presented herein has been gleaned from a limited number of letter reports and memos that were written by employees of the day and saved from destruction after flooding destroyed nearly all historical documents (Dakota Gold Corporation, pers. Comm.). Much of the exploration status presented in this Report is from project summary reports that the exploration staff compiled in 1993 as exploration wound down. Due to that flooding, most records of ground exploration other than drilling were destroyed.

 

Exploration activities included geologic mapping, soil sampling, rock-chip sampling, airborne and ground geophysical surveys, and drilling. Drilling was mainly by reverse-circulation (RC) methods; however, a few percussion holes were completed in the early 1980s, and core holes were drilled in the more intensively mineralized areas.

 

5.2Mining

 

The Richmond Hill deposit was discovered in 1984; and St. Joe Gold Corporation filed an application to mine in 1987, following receipt in 1986 of a positive St. Joe feasibility report (St. Joe, 1987). In March 1988 a mining permit was granted. In late 1988, mining started as an open-pit heap leach operation (Duex and Anderson, 1994).

 

Richmond Hill mine facilities construction began in April 1988 under the ownership of Bond Gold. In fall 1988, production began from the Richmond Hill pit, with the first bar of gold and silver doré poured in December 1988. In November 1989, LAC acquired Bond Gold Corporation.

 

Mine production was from a single open pit with a valley-fill waste dump and three heap leach pads. Zones of mined sulfide-bearing mineralized rock placed on the waste-rock pile caused acid mine-drainage by June 1992. Thus, in July 1992, LAC was issued a Notice of Violation and Cease and Desist Order from the Department and was required to submit an application to amend its mine permit to the South Dakota Department of Environment and Natural Resources (SDDENR) and the South Dakota Board of Minerals and Environment (SDBME), outlining a new reclamation plan as the result of ARD detected at the toe of the waste-rock dump. The permit amendment was approved in February 1994, and reclamation work commenced in April 1994. The approved plan consisted of constructing a retention pond, treating the waste-dump discharge, and hauling all potentially ARD waste rock back to the pit and placing it under a multilayer capping system.

 

Mining continued intermittently until late 1993, and processing of heap leach pads continued until June 1995. Total production for the life of the mine was 5.24 Mton, with non-mineralized-rock production of 3.75 Mton. The final ore was hauled from the Richmond Hill pit in October 1993. In all, 172,294 ounces of gold were produced from the mine, along with 212,610 ounces of silver (Dakota Gold, pers. Comm.).

 

Barrick acquired LAC in November 1994. Reclamation of the engineered pit backfill facility and former waste-rock dump was completed in September 1995.

 

In conjunction with the permit amendment, a leach pad closure plan was submitted and approved in June 1996. Closure of the leach pads consisted of amending Leach Pad 3 with limestone to mitigate ARD and recontouring the pads and constructing a multilayer capping system similar to the capping system at the pit impoundment. Leach pad closure was completed in July 1997. The capping system was successful in significantly reducing ARD generation and water infiltration and, accordingly, the amount of leach pad effluent requiring treatment.

 

Since the leach pad effluent and the water stored in the process ponds did not meet discharge standards, primarily due to elevated levels of selenium, construction of a water-treatment plant began in 1995. The primary system consisted of a 200 gal/min selenium removal system. Due to issues with scale-up, a 200 gal/min reverse-osmosis (RO) unit operating at 50% recovery was installed at the site in 1997. The original selenium treatment circuit was used to treat the brine from the RO unit, which allowed a portion of the concentrate to be blended with the RO permeate and discharged to the environment. The water-treatment plant began operation in July 1997 and ran full-time year-round until December 1999 (Dakota Gold, pers. Comm.).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

44

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The original water-treatment plant then ran seasonally from 2002 until 2008 when a biological selenium-treating water-treatment plant was constructed to treat the concentrate stream. This biological water-treatment operates in conjunction with the reverse-osmosis unit to treat and discharge the effluent collected from the leach pads. Water treatment, environmental monitoring, and continued reclamation activities are ongoing at the site.

 

5.3Dakota Gold Corp

 

On September 7, 2021, Dakota Territory Resource Corp (DTRC), now DTRC LLC, signed the Option agreement with Barrick for the Property. In addition to the Richmond Hill land package, the Option includes lands adjacent to the Richmond Hill Property and owned by Homestake (also owned by Barrick). On March 30, 2022, DTRC (49%) completed a merger with JR Resources Corp (51%), resulting in Dakota Gold Corp. and its subsidiary DTRC LLC. Dakota Gold’s exploration in and around the Richmond Hill historical pit has continued to the present, primarily focusing on material amendable to conventional heap leach.

 

On February 3, 2025, the term of the Option was extended by agreement with Barrick until December 31, 2028.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

45

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

6Geological Setting, Mineralization, and Deposit

 

6.1Local Geology

 

The Property is on the northwestern portion of the Lead dome, a subsidiary dome north of the main Black Hills uplift. The Lead dome developed in response to a major Tertiary intrusive event that also led to the development of the Tertiary-aged gold deposits. These Tertiary intrusive rocks have a wide range of compositions and occur as stocks, sills, dikes, laccoliths, and breccia pipes. The Property’s patented and unpatented claims form a roughly circular area about 2 miles in diameter (Figure 6-1).

 

Two major terranes underlie the claims. Precambrian metamorphic rocks outcrop on the southern portions of the Property and consist of metamorphosed volcanic and sedimentary rocks. The western portion of this terrane contains primarily extrusive metavolcanic rocks that appear to be mostly mafic in composition. The metasedimentary rocks on the eastern side consist of phyllite, iron formations, and quartzites. Overlying the Precambrian rock on the north end of the Property is a nearly complete Paleozoic section, which includes the Cambro-Ordovician Deadwood Formation; Ordovician to Mississippian Englewood and the Whitewood and Winnipeg Formations; Mississippian Pahasapa Formation; and the Pennsylvanian Minnelusa Formation. Tertiary igneous rocks of varying composition have intruded extensively into both terranes. Property geology is depicted in Figure 6-2.

 

Several gold–silver deposits and prospective areas exist on the Property. Descriptions of these have been grouped relative to their host geologic environment and style of mineralization.

 

Within the Precambrian terrane, Tertiary mineralization occurs within breccia pipes and altered Precambrian rocks, with minor mineralization in Tertiary intrusive rocks. Examples include the Richmond Hill deposit, Twin Tunnels, Turnaround, Richmond Hill North, West Thumb, Huskie West, Cleveland, Calvin P, Cole Creek Heights, and Earle prospective areas.

 

Within the Paleozoic terrane, mineralization occurs in the Cambro-Ordovician Deadwood Formation along two primary horizons containing the most consistent mineralization. Examples within the Deadwood Formation are Cole Creek in the upper portion and MW-3 Main, MW-3 East, and Chism Gulch in the lower portion. Localized gold mineralization also occurs in the Pahasapa Formation but is limited to narrow veins and structures in the old Carbonate Camp area.

 

Carbonate Camp is several thousand feet north of the Richmond Hill Gold deposit, comprising two east–west fractures separated by 1,100 ft, with numerous showings and workings (LAC, 1993). Mainly known for its silver, lead, and gold mineralization, mining occurred over several short periods between 1881 and 1940, with the Spanish R mine on the western side of the camp accounting for most of the gold production. Individual deposits along the main (southern) fracture include Segregated Iron Hill, Seabury Calkins, Iron Hill, Combination, Able Holmes, and Adelphia. The north fracture includes Darboy, Farwest, Rattler, Surprise, and Hartshorn deposits. Deposits off the main fractures are the Spanish R, Buntz, and Homerun.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

46

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 6-1: Exploration Zones

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

47

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 6-2: Geology of Richmond Hill

 

Other zones within the Property include Chism Gulch, Rocky Point, Iron Hill, and Cleopatra Creek. Each of these areas contains gold and silver mineralization and has exploration potential. Targets included in the mineral resource estimate and zones for which historical write-ups exist are described in more detail below.

 

Several gold deposits and zones exist in the Project area. Figure 6-3 is a 0.01 oz/ton grade shell showing the distribution of zones within the global resource estimate calculated for this Report. The grade shell measures approximately 13,000 ft north-south by 10,000 ft east-west and 3,000 ft vertically and is close to gold mineralization’s known limits. The type and character of these zones are discussed individually below.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

48

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Source: S-K 1300 Initial Assessment and Technical Report Summary – April 30, 2024.

 

Figure 6-3: Richmond Hill Gold Project Target Zones on 0.01 oz/ton Grade Shell Plot

 

The Richmond Hill Gold mine is centered on an elongate Tertiary breccia pipe intruded into Precambrian phyllite and amphibolite, with stockwork zones fracturing and mineralization surrounding the pipe. The mine is the only site within the Project that has had recent mining. Mining activities were limited primarily to the oxidized cap, although some sulfide-bearing material was also mined. The geology of the Richmond Hill gold mine is as follows:

 

The (Richmond Hill) breccia pipe contains angular clasts of Tertiary intrusive rock and Precambrian metavolcanic rocks in a matrix of rock flour, iron oxides, barite, and adularia. Accessory minerals in the breccia include quartz, alunite, jarosite, kaolinite, fluorite, and rutile. The breccia is argillically altered and weakly silicified. Pyrite and marcasite occur in unoxidized rock. The deposit (that was mined) was primarily in the oxidized zone which extended to a depth of 250 ft. Gold grain sizes were determined by scanning electron microscope studies to be less than 2 microns (µm) occurring in quartz, feldspar, kaolinite, and iron oxides. (Paterson et al., 1988)

 

The breccia pipe and enclosing rocks are oxidized up to 250 ft deep, resulting in a hematitic–jarositic cap. The hydrothermal breccia pipe hosts gold, two zones of altered and stockwork-fractured Precambrian schist lying on the eastern and northwestern edges of the pipe, and one zone of stockwork-fractured trachyte porphyry intrusion southwest of the pipe. Gold is widespread, occurring as small native particles near oxidized-pyrite sites. Alteration is mainly argillic with local silicification, and numerous quartz–barite–adularia veins cut the deposit. The Precambrian amphibolite schist east and northwest of the breccia pipe has undergone intense argillic alteration and contains fine-grained gold in oxidized pyrite sites. In unoxidized material, pyrite and arsenical marcasite appear to be associated with gold (Paterson, 1988). The oxidized breccia pipe has historically been the most attractive gold host within the mine. Sulfide mineralization lying beneath the oxidized cap also carries gold, but in 1986 was not deemed suitable to mine using heap leach recovery processes; therefore, the relatively flat-lying oxide–sulfide contact was used as the floor to the deposit for mining.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

49

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The sulfide resource underlying the Richmond Hill deposit’s westernmost zone of oxidized and fractured Precambrian rocks is a zone of mineralized sulfide-bearing rock not suitable for heap leaching. The host rock contains pyrite and arsenical marcasite averaging 5% to 10%, locally reaching 25% (Duex’s, 1988 edit of Paterson, 1988). The best grades intercepted to 1986 were 0.22 oz/ton Au over 135 ft, which is approximately 150 ft below the oxide–sulfide interface (St. Joe, 1986).

 

The Richmond Hill North zone Is approximately 3,000 ft north-east of the Richmond Hill gold mine. A 1990 radiometric airborne geophysical survey identified the Richmond Hill North zone as having the potential for Richmond Hill deposit-style mineralization. The area has three intrusive bodies and a large breccia pipe where early drilling returned mixed results. The geology comprises Proterozoic metavolcanic and sedimentary rocks overlain by the Cambro-Ordovician Deadwood Formation and intruded by Tertiary porphyritic intrusive rocks (LAC, 1993). Proterozoic rocks are mapped as amphibolite and mica schist, which have been deformed by three stages of folding, and metamorphosed to greenschist facies. Rock units strike north–south and dip vertically.

 

The Deadwood Formation rocks comprise basal sandstone, conglomerate, and shale units dipping north-northwest at 10 to 15 degrees. Tertiary intrusive rocks are mineralized breccia bodies with fragments up to 30 ft in diameter, comprising Paleozoic sediments and Tertiary porphyry fragments cemented by a finer matrix and rock flour. The Turnaround and Twin Tunnels prospects are within this area and are described in more detail below.

 

The Twin Tunnels zone is within the Richmond Hill North area and is described in more detail below. The Twin Tunnels zone is 2,900 ft northeast of the Richmond Hill gold deposit at the headwaters of Cole Creek. It is named for a pair of adits driven on the breccia zone comprising the Southern Extension and Northern Extension zones. The Southern Extension is a mineralized Tertiary breccia whereas the Northern Extension is a Tertiary intrusive complex (Watson, 1990).

 

Gold mineralization at the Twin Tunnels Southern Extension is within silicified Precambrian rocks surrounding a jasperoidal core (St. Joe, 1986). Gold grades in jasperoidal rocks range from 0.15 to 0.25 oz/ton Au. Only the southern portion of the breccia is mineralized, although the breccia continues to the north beyond drill-tested ground. In 1990, the mineralized material in the drilled portion of the Southern Extension was thought to be about 330,000 tons at 0.055 oz/ton Au (Watson, 1990). Dakota Gold is not treating this amount of mineralized material as current and the author has not determined what work, if any, would be required to verify or upgrade or if such verification or upgrading would be possible. The amount of mineralized material thought present at Twin Tunnels has been included to give the reader a sense of what was found, which at the time was not thought to be of economic interest.

 

The Twin Tunnels Northern Extension Is a sericite- and argillic-altered complex that is mineralized with pyrite containing gold and silver. The rocks comprise a mineralized metavolcanic, a poorly mineralized coarse- and fine-grained amphibolite unit, and an unmineralized Tertiary porphyry intrusive. Altered metavolcanic rocks are oxidized, vuggy, kaolin-rich, with about 5% finely disseminated pyrite. The metavolcanic unit has a massive and glassy matrix, few vugs, and carries higher-grade gold mineralization up to 0.09 oz/ton. Data from 1990 show mineralization open to the north and south suggesting a low-grade sulfide deposit (0.03 to 0.035 oz/ton Au) of undetermined size. Later drilling showed that the extensions to the north and south were lower grade than first speculated (Dakota Gold, pers. Comm.).

 

The Turnaround prospect is 1,000 ft northeast of the Richmond Hill gold deposit and is a breccia pipe overlain by an unmineralized porphyry cap. Bedrock oxidation extends to over 400 ft below the overburden–bedrock interface, and sulfide pods are found randomly throughout the host stratigraphy, suggesting that primary sulfide mineralization was oxidized during the late stages of hydrothermal alteration and more recent weathering (Paterson, 1988). The pipe is weakly mineralized throughout, with a higher-grade section along the southeast margin. Alteration and clast compositions are different from the pipe at the Richmond Hill deposit, as there are abundant Cambro-Ordovician Deadwood Formation clasts that contain higher-grade mineralization. Drilling was conducted from 1985 to 1987, comprising 40 holes into the pipe and adjacent rocks. In September 1986, St. Joe used a polygonal model to estimate that the pipe contained as much as 8.5 Mton of oxide mineralized material at 0.021 oz/ton Au. St Joe noted that there was a smaller, higher-grade zone within the modeled pipe. Dakota Gold is not treating the 1985 polygonal oxide model as current and the author has not determined what work, if any, would be required to verify or upgrade or if such verification or upgrading would be possible. The 1980s exploration results have been included to give the reader a sense of what was found at the Turnaround prospect.

 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

50

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The West Thumb area is immediately west of the Richmond Hill gold deposit and was drilled in 1990 to increase potential resources for the Richmond Hill mining operation. The drill program identified about 488,000 tons of oxide material grading about 0.043 oz/ton Au. Dakota Gold is not treating the historical West Thumb work as current and the author has not determined what work, if any, would be required to verify or upgrade or if such verification or upgrading would be possible. The results of the historical work have been included to give the reader the ultimate outcome of exploration of the West Thumb prospect in the early 1990s. Exploration was curtailed due to the expense of drilling on the very steep terrain.

 

The Huskie West area is 1,500 ft southwest of the Richmond Hill gold deposit on the east side of Cleopatra Creek; it is a gold-in-soil anomaly trending 700 ft north–south and 300 ft east–west. It is underlain by altered meta-igneous rocks cut by numerous Tertiary dikes (St. Joe, 1986). A total of 12 exploration holes drilled into the Deadwood and Flagrock Formations did not return encouraging results. Bond Gold revisited the area in 1991, and constructed drill trails along the steep terrain but did not find significant mineralization.

 

The Cleveland area is about 2,000 ft northeast of the Richmond Hill gold deposit. It contains high-grade Homestake-type mineralization in Precambrian iron formation amphibole schist and metasediments affected by three periods of later folding. Most gold mineralization is controlled by east–west fault systems (Duex, 1989). The drilling program indicated that mineralization is cut off along strike, thinned, and became erratic to the north; heap leachable metallurgical recoveries decreased with depth. The preliminary drill program suggested that the Cleveland area deposit may contain 730,000 tons at 0.047 oz/ton Au (Horton, 1989). Dakota Gold is not treating the Cleveland historical exploration results as current and the author has not determined what work, if any, would be required to verify or upgrade or if such verification or upgrading would be possible. The outcome of historical inventory has been included to give the reader a sense of the outcome of explorations ending in late 1989.

 

Exploration identified an attractive zone grading 0.3 oz/ton Au over 5 ft, within an amphibole schist similar to that hosting Homestake mineralization. Exploration ceased in 1990 after five holes drilled into the prospect had minimal success (Duex, 1990).

 

The Calvin P area is near the Cleveland prospective area and has similar underlying geology. One hole was drilled into the prospect in 1990 and intersected anomalous gold mineralization near the bottom of the hole. The intersection’s grade was not high enough to warrant further work (Duex, 1990).

 

The Cole Creek Heights area is north of the Cleveland prospect area and has similar geology and mineralization in Precambrian iron formation. Three RC holes drilled in 1990 failed to identify significant mineralization (Duex, 1990).

 

The Earle area is 3,000 ft southeast of the Richmond Hill gold deposit and is the southern extension of the Cleveland prospect area. Four holes drilled in 1990 returned no significant intercepts, resulting in no further work being planned (Duex, 1990).

 

The MW-3 area is approximately 6,000 ft northeast of the Richmond Hill mine and comprises two zones—Main and East—which were reported to have bulk-mineable oxide resources, but were never mined (LAC, 1991). The zone contains the Richmond Hill mine’s processing facility on the northern portion. The prospective area contains the Richmond Hill mine’s processing facility in the northern portion. Historical exploration included numerous prospect pits, four shafts, and an adit about 260 ft long. Other collapsed adits were identified, but no past production is known from the area.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

51

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The southern part of the MW-3 area is underlain by Precambrian metasediments containing iron formations, whereas the northern portion is overlain by the Cambro-Ordovician Deadwood and Winnipeg Formations, which dip northerly at 15 to 20 degrees. Intruding the sediments are Tertiary monzonitic porphyry dikes and sills, as well as stocks and associated breccia bodies.

 

Gold mineralization at MW-3 occurs throughout the Deadwood Formation, and less so within unconformably underlying Precambrian metasediments. Potential bulk-mineable material is disseminated in the basal conglomerate and sandstone members of the Deadwood Formation, and uppermost Precambrian schists (LAC, 1991). Steeply dipping and north-northwest-striking fractures known locally as verticals also control replacement gold-mineralization to a lesser extent. The basal contact between Cambrian and Precambrian rocks is strongly oxidized glauconitic limestone, shale, and occasionally massive limestone beds. Underlying Precambrian metasediments comprise mica schist, iron formation, and clastic quartzites with interbedded mica schists. The best gold grades are found within iron formation rocks, and most continuously in oxidized schists. Gold occurs erratically within structures up to 50 ft below the zone of oxidation.

 

Exploration in the late 1980s and early 1990s comprised geological mapping, soil and rock chip sampling, ground geophysics, and 248 drill holes, which included condemnation drilling over the Richmond Hill deposit processing facility. Metallurgical testing and detailed resource estimates were completed following discovery of the Main and East deposits. Beyond the deposits, widely spaced drilling confirmed low probability for additional mineralization in areas where surface mapping had indicated limited potential.

 

The MW-3 Main deposit mineralization is hosted mainly in Deadwood Formation basal sandstone and conglomerate, and a minor amount in Precambrian oxidized-iron-formation schists and lower contact unit. Consistent gold mineralization is found between two north-northwest-trending fractures or faults (verticals). East of the verticals the grade decreases quickly, and west of the verticals gold is present, but structurally controlled, including a major structure 500 ft to the west that is 30 ft wide and more than 400 ft down dip (strike length not stated in LAC, 1991). Oxidation of the Precambrian schists is thought to have occurred during the Cambrian and prepared the rocks for Tertiary gold mineralizing solutions to penetrate along faults or fractures into the schists.

 

The Main deposit is closed in all surface directions, and potential tonnage is limited by the thickness of the host rocks due to erosion of the host stratigraphy to the south, and a westward fault offset to the north. The faulted continuation occurs as the Cole Creek prospect, which is discussed below. The gold grade also decreases to the east and west of the controlling verticals.

 

The MW-3 East deposit is about 800 ft east-northeast of the Main deposit and is hosted in the Deadwood Formation lower contact zone altered to a ferruginous clay (LAC, 1991). The underlying Precambrian clastic quartzite and mica schist were not oxidized in the Cambrian and were not receptive to the gold mineralizing fluids. Gold mineralization in the lower contact zone is controlled by north-northwest-striking verticals, with best grades between two Tertiary porphyry dikes. The zone is 50 ft thick and overlain by Deadwood Formation shale and Tertiary sills. The mineralization continues to the east on land once controlled by Homestake, which drilled the eastern extension in 1994 and named this area Chism Gulch.

 

LAC deemed both MW-3 Main and MW-3 East to be uneconomical to mine based upon the drilled tonnage using the 1990s gold price.

 

The Cole Creek area is 4,000 ft north of the Richmond Hill gold deposit on the north side of Cole Creek, within the northern third of the old Carbonate camp. The prospect contains replacement-style mineralization in the uppermost part of shallow Deadwood Formation limestone, sandstone, and shale, dipping 15 to 20 degrees to the northwest. The sedimentary rocks are intruded by Tertiary porphyritic igneous (monzonite to phonolite) rocks as sills dikes, stocks, and breccias. Mineralization is controlled by two northwest-trending faults separated by approximately 120 ft, with mineralization continuous between the faults and as an irregular halo outward from the faults (St. Joe, 1986). All near-surface bulk-mineable prospects were evaluated, but deeper zones were not explored (Dakota Gold, pers. Comm.)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

52

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The Iron Hill area is part of the old Carbonate camp, just north of the Cole Creek prospect, and has mine dumps containing gold mineralization believed to reflect the underlying structure that crosscuts an east–west fault hosting silver mineralization. No significant mineralization was found, and no further exploration was conducted.

 

The Spanish R mine is a past gold producer hosted by the north–south structures seen in the Cole Creek area. The mine is on the western side of the two structures present at Iron Hill. No significant mineralization was found, and no further exploration was conducted.

 

The Cleopatra Creek area is north of the Huskie West prospect and defined by a large, low-grade, gold-in-soil anomaly. Two east–west-trending structures within lower units of the Deadwood Formation control replacement-gold mineralization, which is similar to the MW-3 or Golden Reward areas. No significant mineralization was found, and no further exploration was conducted.

 

The Eagle Bird area is 2,500 ft south of the Richmond Hill gold mine, and was explored historically by many pits, adits, and a few shafts. One adit at the Eagle Bird mine is reported to have had 2,600 ft of underground workings, but no known production. The area is underlain by Precambrian meta-igneous and metasedimentary rocks overlain by the Deadwood Formation and intruded by Tertiary porphyry bodies. There are similarities to the rocks of the Richmond Hill mine area, but Eagle Bird rocks are more mafic, are flows rather than intrusive, and have less foliation. Overlying the basal unit are metasedimentary rocks, including iron formation (LAC, 1993).

 

Gold mineralization at Eagle Bird occurs in narrow, east-northeast fault structures within the Precambrian metamorphic and Tertiary porphyritic rocks. Mineralization occurs more extensively in the basal sandstone and conglomerate of the Deadwood Formation, with hand samples grading up to 0.046 oz/ton Au and a second zone with 0.06 oz/ton Au. Grades were too low to encourage LAC to continue exploring the area, although less exploration was conducted here than other prospective areas on the Property.

 

The Richmond Hill Gold Property is host to multiple gold–silver prospects and deposits, many of which Dakota Gold determined warranted further exploration. Following option of the Property in 2021, Dakota started a property-wide exploration program including geology, geochemical, geophysical, and drilling surveys described in more detail in Section 7.

 

6.2Regional Geology

 

The Black Hills Uplift is an elongate Laramide-aged structural dome, located in western South Dakota and easternmost Wyoming, where erosion has exposed a core of Precambrian igneous and metamorphic rocks flanked by Paleozoic- to Mesozoic-aged sedimentary that dip away from the core of the dome (Figure 6-4 and Figure 6-5). Figure 6-4 is a generalized geologic map of the Black Hills Uplift showing the locations of the Property cross sections A–A′ and D–D′ are provided in Figure 6-5.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

53

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Source: Geology of Wyoming (n.d.)

 

Explanation: Xg—Precambrian metamorphic and igneous rocks; lPz—lower Paleozoic (Cambrian–Mississippian); uPz—Upper Paleozoic (Pennsylvanian-Permian); T—Triassic, J—Jurassic; Uk1-Uk3—undesignated Cretaceous (oldest to youngest); Ti—Tertiary igneous rocks; Twr—Tertiary White River Group; Tp—Tertiary Pliocene (Upper Miocene-Pliocene Ogallala Formation). Cross-sections A–A′ and D–D′ are shown in Figure 6-5.

 

Figure 6-4: Regional Geologic map of the Black Hills Uplift (from Lufking et. Al, 2009)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

54

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Explanation: A–A′—(northern Black Hills); D–D′—(southern Black Hills) (shown in Figure 6-4)

Southwest to northeast structural cross sections AA’ (northern Black Hills) and DD’ (southern Black Hills). The “Great Unconformity” between Precambrian and Phanerozoic rocks indicated by solid red line.

 

Figure 6-5: Southwest to Northeast Structural Cross-Sections (modified from Redden and DeWitt 2008)

 

The dome formed during the Laramide Orogeny from 66 to 56 Ma episodic tectonic events (Lisenbee, 1993). The northern part on the dome is cross-cut by a WNW-trending belt of Tertiary-aged intrusive rock that form a number of subsidiary domes related to laccoliths, stocks, dikes and sills that range in age from 58 to 46 Ma (Lisenbee and DeWitt, 1993, and Lisenbee, 2010).

 

The Early Proterozoic Homestake Formation is the main host for gold mineralization in the Black Hills uplift. Tertiary aged gold mineralization is hosted Early Proterozoic metasedimentary units, Paleozoic sedimentary units, Tertiary breccias, and Tertiary intrusive rock. The blocks of Archean crust in the southern Black Hills (D–D′ in Figure 6-5) may be rafted portions of the Superior craton. The complexity of folding and metamorphism within the Precambrian rocks indicates these ancient units were subjected to multiple deformational events before, during, and after the Trans-Hudson tectonic event (Redden and DeWitt, 2008).

 

6.3Lithology

 

There are three main age groups of rocks including Precambrian igneous and metamorphic rocks, Paleozoic to Tertiary sedimentary rocks, and Tertiary igneous rocks. The foliated metamorphic rocks that form the northern Black Hills central core are elevated up to 4,000 ft above the surrounding flatlands and are mainly composed of quartzite, phyllite, and schist that were metamorphosed from lower greenschist to amphibolite facies; these are radiometrically dated to between 2.5 and 1.7 Ga. The metamorphic core has been complexly folded, faulted, and locally intruded by the 1.7 Ga Harney Peak Granite. These rocks partly underly the Property and are discussed in more detail in Section 6.5. A stratigraphic section of the northern part of the Precambrian core of the Black Hills uplift is presented as Figure 6-6. For a complete description of Black Hills Precambrian rocks, see Redden and Dewitt (2008).

 

Geologic mapping, stratigraphic relationships and geochronologic data indicate that rocks comprising the metamorphic core were deposited as sand silt, clay, volcanogenic sediments, and lava flows in intracontinental basins or on the eastern margin of the Wyoming Craton from > 2.56 Ga to 1.88 Ga (Redden et al., 1990, Redden and Dewitt, 2008, and reference therein, Dahl, 2010 and references therein). These sedimentary and volcanic rocks experienced protracted orogenic-related polyphase metamorphism and deformation (1.76-1.715) that culminated in the intrusion of S-type granite and pegmatite (1.715-1.695) Ga during the Black Hills Orogeny (Dahl et al., 2005a and 2005b, Dahl, 2010, and references within). These events created quartzite, phyllite, schist, greenstone, and amphibolite that experienced burial depths between approximately 10 and 23 kilometers (6-15 miles) and temperatures of from approximately 350 to 600°C with locally much hotter conditions in proximity to the S-type granite (Terry and Friberg, 1990, and Dahl et al., 2005a).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

55

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Metamorphic conditions associated with the emplacement of the S-type granites indicate the Precambrian rocks experienced approximately 6 miles of post-exhumation prior to the deposition of Paleozoic sediments. In the Paleozoic, the Precambrian rocks were inundated by a sea that deposited 6,500 to 7,000 ft of sandstone, shale, and limestone sedimentary rock during the Cambrian through Permian periods. These Paleozoic strata thin from north to south and dip east on the Black Hills’ eastern side and west on the western side. Figure 6-6 displays a Precambrian–Paleozoic stratigraphic section and Figure 6-7 provides general stratigraphic section of the Black Hills.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

56

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 6-6: Precambrian Stratigraphic Section of the Northern Black Hills

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

57

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 6-7: Black Hills General Stratigraphic Section

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

58

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

In the Cambrian, tropical marine clastic rocks were deposited from north to south during a marine transgression—mainly sandstone and shale of the Deadwood Formation. The subsequent northward regression created a southward thinning wedge of strata from 400 ft thick in the north to 7 ft thick in the south.

 

The Deadwood Formation comprises two layers of quartz arenite separated by glauconitic sandstone, shale, limestone, and intraformational conglomerate layers. Deposition of the Deadwood Formation extends into the Ordovician and is overlain by shale and dolomite of the Winnipeg Formation and Whitewood Dolomite. No Silurian rocks are found in the Black Hills, which represents a period of emergence and erosion. In the Upper Devonian to Mississippian, the area was covered by tropical seas, which deposited shale and limestone of the Englewood Limestone and then the (Pahasapa) Limestone.

 

The Pahasapa Limestone is 850 ft thick in the north and 350 ft in the south. From the late Mississippian to early Pennsylvanian, the Pahasapa Formation was subject to 20 Ma of erosion and subsequent karst development in its upper layers, creating open spaces available for later mineralizing fluids.

 

Lower Pennsylvanian subsidence led to the deposition of the overlying Minnelusa Formation, which includes a lower marine shale, sandstone, and limestone sequence, upper layers of sandstone and siltstone, and gypsum near the top of the formation. Near the mid-Permian, the Minnelusa Formation is succeeded by the Opeche Formation shale, sandstone, and siltstone. Overlying this is the Minnekahta Formation thin-bedded limestone.

 

The Deadwood and Pahasapa Formations are the main Paleozoic mineralized geological units on the Richmond Hill Gold Project. The units deposited subsequently are considered cover rocks and include, in decreasing age, the Minnelusa Formation, Opeche Formation, Minnekahta Formation, and Spearfish Formation. These rocks are mainly shale, sandstone, siltstone, and limestone.

 

Following deposition of the Spearfish Formation, the Black Hills was again emergent and eroded for about 70 Ma, precluding deposition of any early-Mesozoic strata. The erosion continued to the mid-Jurassic, after which the area was again inundated by seawater, which allowed the Sundance Formation to be deposited.

 

The erosion continued to the mid-Jurassic, after which the area was again inundated by seawater, which allowed the Sundance Formation to be deposited. The Sundance Formation is a fossiliferous unit comprising siltstone, sandstone, white limestone, and shale.

 

Overlying the Sundance Formation is the upper Jurassic Unkpapa Formation non-marine sandstone, and Morrison Formation shale and sandstone. The latter formation likely experienced erosion, as its upper contact is an unconformity that marks the division between the Jurassic and Cretaceous periods.

 

At the close of the Jurassic and into the Cretaceous, much of central North America from north to south was submerged in seawater known as the Western Interior Seaway. Between 130 and 65 Ma a thick sequence of shale, limestone, and sandstone was deposited. Included from oldest to youngest are the Lakota Formation, Fall River Sandstone, Skull Creek Shale, Newcastle Sandstone, Mowry Shale, Belle Fourche Shale, Niobrara Formation, Carlile Shale, Greenhorn Limestone, Pierre Shale, Fox Hills Sandstone, and Lance Formation to close out the Cretaceous Period of the Mesozoic Era. By the end of the Cretaceous, between 6,500 and 7,000 ft of sedimentary strata had accumulated over what was to become the Black Hills.

 

Early in the following Tertiary Period the Black Hills experienced uplift and erosion related to the Laramide orogeny. This was most notable during the Paleocene and Eocene Epochs, with the sediments being shed to the west into the Powder River Basin. Volcanic activity occurred in a WNW-trending belt across the northern part of the Black Hills uplift resulted in numerous shallow igneous intrusions in the northern Black Hills, with well-known examples being Devils Tower, Missouri Buttes, and Bear Butte. The igneous bodies trend younger from east (58 Ma) to west (46 Ma).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

59

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Other Tertiary rocks include the White River Group—divided into the lower Chadron and upper Brule Formations—and are seen primarily along the eastern side of the Black Hills. They formed during fluvial deposition in the late Eocene and Oligocene Epochs and comprise channel fillings of sandstone, claystone, and minor limestone.

 

6.4Landforms and Structures

 

The geographic occurrence of Black Hills uplift geologic formations is controlled by various landforms. Black Hills landforms are divided into five main types: Central Crystalline Core (Core); Limestone Plateau; Red Valley; Cretaceous (Dakota) Hogback; and Buttes. Bordering the undulating Core is the Limestone Plateau, which covers a greater area on the west side of the Core than the east due to a much gentler westward rock dip in comparison to the steeper dips on the east side of the Core. Outboard of the Limestone Plateau is the Red Valley, a broad lowland that developed by erosion of the Spearfish and Sundance red-bed formations. The Richmond Hill Gold Project is characterized by these first two landforms.

 

Outboard of the Limestone Plateau is the Red Valley, a broad lowland that developed by erosion of Spearfish and Sundance red-bed formations. Like the Limestone Plateau, the Red Valley width is controlled by bedding, with shallower dips producing a wider valley on the west and a narrower valley on more-steeply dipping eastern exposures. The Cretaceous Hogback is a 300- to 400 ft-high ridge outboard of the Red Valley, formed by Lakota Sandstone that is resistant to erosion, along with dip-slope rocks of the Fall River Sandstone Formation. Rocks of the underlying strata are exposed on the steep cliff faces below the ridge crests. Evidence for the timing of erosion to create the current landform favors initiation in early Tertiary time, though some valleys likely were carved within the last five million years.

 

Buttes occur in the Northern Black Hills Igneous Province and are formed by a west- to northwest-striking zone of intrusive rocks cutting across the Black Hills uplift. Erosion of the enclosing strata has exposed the igneous rocks, which occur as dikes, sills, laccoliths, stocks, ring dikes, and diatremes. Due to greater resistance to weathering and erosion, the igneous rocks forming these structures stand out as positive topographical features such as Devils Tower and Bear Butte. Within the Northern Black Hills, the laccoliths generally cause the greatest disruption of the existing lithological layers into which they are intruded. The laccoliths cause doming and fault-bounded uplift, with the Deadwood Formation being the preferred host.

 

The Laramide uplift of the Paleozoic and Proterozoic basement started in the Laramide Orogeny about 70 Ma ago. Timing of the uplift can be constrained to the early Tertiary, since undeformed and horizontal Tertiary White River Group rocks lie unconformably above tilted Mesozoic strata, which was disrupted by doming Proterozoic basement. West vergent monoclines separate the Black Hills uplift from the Powder River Basin to the west. The eastern flank of the Black Hills uplift is caused by doming of the Proterozoic basement which forms asymmetric anticlines.

 

6.5Deposit Type

 

Mineralization at the Richmond Hill Gold Project is dominantly replacement style within Tertiary aged breccias of host Precambrian metasedimentary and Cambrian-Ordovician sedimentary rocks. Gold bearing fluids possibly derived from Tertiary intrusions migrated along steeply dipping fractures called verticals, and gold was deposited in favorable structural or chemical traps as replacement deposits. Breccia pipes within Precambrian metasediments and the Cambro-Ordovician Deadwood Formation are the most common gold-bearing host rocks. The historical Richmond hill gold mine produced ore from Tertiary breccias dominantly hosted within Precambrian units that were processed as an open pit, heap leach operation.

 

6.6Mineralization

 

Gold was first recorded in the Black Hills in 1874, although prior rumors existed of prospectors discovering placer gold. The ensuing 1875 gold rush produced limited success, except in the Whitewood and Deadwood creeks area. Other prospectors sought the hard-rock source of the placer gold upstream of the placer workings, and in 1876 the Homestake lode was discovered; it was mined almost continuously until 2001. Numerous other gold deposits were subsequently discovered in the Black Hills in differing geologic environments, with several turning into significant mining camps. Gold mineralization settings in the Black Hills are complex, and gold has been found in many geologic settings, including Archean Paleoplacer, Proterozoic Vein related Carbonate Iron Formation, Proterozoic Vein, Cambrian Placer, Tertiary Epithermal, and Quaternary Placer.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

60

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Archean Paleoplacer deposits formed 2.5 Ga ago in alluvial fans along rift valleys that are now beds of metamorphosed conglomerate, quartz arenite, and hematite-chert banded-iron formation, which have been rotated and are now overturned (Paterson and Lisenbee, 1990). The paleoplacer deposits comprise pyritiferous and well-sorted quartz-pebble conglomerates. No recorded amount of gold has been produced from these deposits.

 

Vein related deposits hosted by Early Proterozoic Carbonate Iron Formation are represented by the Homestake mine in the northern Black Hills, which produced approximately 40 Moz of gold and 10 Moz of silver, making it one of the largest deposits of its type in the world. Host rocks are seafloor sediments of the Precambrian Homestake Formation, which were buried by later Precambrian strata, then complexly folded and metamorphosed during the Black Hills Orogeny. After about 1.7 Ga of erosion, what was left of the Homestake Formation was buried again by Paleozoic and Mesozoic strata prior to the most recent uplift and erosion that formed the Black Hills. Current thinking is that most of the gold was originally deposited as an orogenic gold system along shear zones, then subsequent fluid flow associated with later metamorphism resulted in gold precipitated in a favorable chemical environment (Caddey et al. 1991, Frei et al. 2009, Morelli et al. 2010). Gold grades at Homestake varied from 1 oz/ton in the upper levels to 0.25 oz/ton when the mine closed in 2001. From 1953 to 1971, the mine produced more than 500,000 ounces of gold per year.

 

Other Proterozoic Vein deposits occur in several locations within the Precambrian core and comprise quartz veins hosted by meta-graywacke and minor amphibolite—iron formation rocks. Veins that contain gold and minor silver range from a few inches to over 10 ft wide and are associated with faults, shears, and folds. Other veins contain gold, silver, antimony, lead, zinc, and copper, which imply that two sets of gold-bearing veins exist, one with and one without the other minerals. The latter veins are thought to be younger or shallowly emplaced. Most mining of these deposits occurred in the late 1800s and early 1900s. Examples include Keystone, Bullion, Holy Terror, and Clover Leaf mines (Paterson and Lisenbee, 1990).

 

Cambrian Placer deposits were formed when gold was eroded from the Homestake Formation or other Precambrian gold occurrences, and concentrated within stream-channel gravels on the Precambrian surface (Irving, 1904, Paterson and Lisenbee, 1990). These gravels later became conglomerates at the base of the Deadwood Formation. An ancient channel lies east of the Homestake open pit, and although no recorded production is known, remnants of the mines contain up to an ounce of gold per ton. Other Deadwood conglomerate placer deposits to the southeast have never been traced to the lode source.

 

Tertiary epithermal deposits in the northern Black Hills are hosted by Precambrian metamorphic, Paleozoic sedimentary, and Tertiary intrusive rocks. Gold- and silver-bearing fluids possibly derived from the intrusions were concentrated in steeply dipping fractures called verticals, and gold was deposited in favorable structural or chemical traps (Connolly, 1927, Paterson et al. 1988). The most favorable environment for gold deposition is the Cambro-Ordovician Deadwood Formation, where mineralization is primarily controlled by chemical or physical traps in the sedimentary rocks.

 

Quaternary Placer deposits comprise gold-bearing gravels along Deadwood and Whitewood creeks. Placer mining by shaft and drifts occurred until 1883 when floodwaters washed away many of the workings. Best known of these placer workings are the Deadwood and Rockerville mines.

 

On the Richmond Hill Gold Project, Tertiary-aged replacement gold mineralization, and Precambrian iron formation-hosted gold mineralization were drilled during exploration programs in the 1980s and 1990s. Subsequent drilling in 2023 identified the iron formation to be within the Proterozoic Flagrock Formation magnetite and sulfide-bearing iron formation containing Tertiary gold-silver mineralization but no classic Homestake style siderite iron-formation mineralization.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

61

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The current genetic model Is that Tertiary-aged gold and silver-bearing fluids possibly derived from the Tertiary intrusions migrated along steeply dipping fractures called verticals, and gold was deposited in favorable structural or chemical traps as replacement deposits. Breccia pipes within Precambrian metasediments and the Cambro-Ordovician Deadwood Formation are the most common gold-bearing host rocks. These breccia pipes are associated with Tertiary alkalic magmatism that generated most of the Tertiary-aged gold deposits in the Homestake District.

 

Gold mineralization in the breccia pipes had previously been identified in various targets within the Project area, including Richmond Hill, Richmond Hill North, Twin Tunnels, and Turnaround. Dakota Gold followed up on this earlier work, and drill tested three of the six known breccia pipes within Twin Tunnels, Turnaround, and Richmond Hill zones. To this Report date, drilling has not defined the limits of mineralization in these breccia pipes.

 

Dakota Gold’s current exploration program seeks to confirm and expand upon known oxide gold resources and test the extent of gold sulfide resources. The zones included within the mineral resource estimate are Richmond Hill, Richmond Hill North, Cleveland, Turnaround, Twin Tunnels, Cole Creek, and MW3.

 

Historical production prior to the 1980s in the Project area was primarily from the underground mining of high-grade structures. With the advent of heap leaching technologies, a resurgence of mining occurred, and open pit mining of these resources began. The Richmond Hill gold mine and Wharf deposits to the south are examples, with the Wharf open pit mine being the only mine currently operating the Black Hills. Most gold is associated with pyrite at depth, and near-surface gold is liberated by natural oxidation. Sulfide-rich deposits have been processed historically using fine grinding and cyanidation, along with roasting, to recover the gold and silver. The Deadwood Formation hosts numerous historical mines, including Golden Reward, Bald Mountain, Maitland, and Wasp. Further north and west in the Carbonate and Ragged Top districts, fluids related to Tertiary intrusions have localized gold, silver, lead, zinc, and tungsten along faults or breccia pipes within the Pahasapa Limestone. Tertiary porphyry-hosted gold deposits include the Gilt Edge and Hoodoo-Union Hill mines.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

62

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

7Exploration

 

Dakota Territory Resource Corp., now DTRC LLC, entered into the Option with Barrick on October 14, 2021, and began ground exploration on the Project, including gravity, induced polarization (IP) survey and drilling. Prior to optioning the Project, an airborne geophysical survey over a wide area of the Homestake district was performed. These are summarized in the following sections from data sheets provided by Dakota Gold (Berry, 2023a and 2023b).

 

7.1Airborne Geophysics

 

From June 26 to August 1, 2020, New Sense Geophysics Ltd. conducted a high-resolution helicopter-borne magnetic and gamma-ray spectrometric survey over the Homestake District of Northern Black Hills, South Dakota. The survey consisted of 11,636-line km covering an area of 962.4 km2 and included the Property (Figure 7-1). The purpose of the survey was to map Precambrian lithologies and structure, as well as Tertiary intrusive rocks and associated alteration in outcrop, subsurface, and beneath cover. A report detailing the contractor’s work is dated August 31, 2020. Results of the survey are not publicly available.

 

 

Figure 7-1: Airborne Magnetics Survey Flightline Limits

 

The airborne magnetic survey was able to identify the Tertiary intrusive centers and possibly larger feeder dikes. Most of the intrusive centers had previously been identified by surface mapping either by exposed intrusive rocks or by doming of the Paleozoic and Mesozoic strata. Inversions of the magnetic data set were also useful for identifying potential alteration associated with breccias and faults in the Richmond Hill Property. The radiometric survey, especially thorium, identifies the larger Tertiary intrusive centers.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

63

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

It is the opinion of the QP for this section that the airborne geophysical survey informed the selection of the Richmond Hill Gold Project area to option and also aided interpreting the extent of the geological units under areas of cover.

 

7.2Gravity Compilation and Survey

 

In December 2021, geophysical contractor Robert B. Ellis, Allan Spector and Associates, Ltd. and Magee Geophysical Surveys LLC (Magee) completed a report titled Gravity Compilation and Processing (2021 Merge) Homestake District. Their work entailed compiling and merging historical Homestake gravity data with National Geophysical Data Center gravity data and Magee gravity data for the Black Hills region.

 

During May and June 2022, Magee collected additional gravity data to be added to the Dakota Gold data set. The survey acquired data from 550 gravity stations across the Black Hills to fill in gaps in the regional data set and to replace older readings that potentially had elevation- or terrain-correction problems. The survey area included Lawrence, Pennington, Butte, and Custer Counties of South Dakota, and Crook, Weston, and Niobrara Counties of Wyoming (Figure 7-2). Although the survey encompassed a large area, additional stations were surveyed near Richmond Hill. No report was completed summarizing this work, but maps and cross-sections were produced to assist with ongoing geologic interpretations.

 

The gravity survey was used to map out differences in density of the various rock units. The Tertiary intrusive rocks generally have lower densities than the Precambrian metamorphic host rocks. For example, there is a large intrusive body east of the Project area known as the Cutting Stock that is a distinctive gravity low. The larger metamorphosed basalt units commonly generate gravity highs. The eastern contact of the metamorphosed basalt running through the center of the Project does not generate a large density contrast. The lack of density contrast may be because of the heavy alteration of the metamorphosed basalt adjacent to the north-south trending Tertiary breccia pipes or that the lower-density breccias tend to intrude along this structure.

 

The gravity survey aided in interpreting the extent of geological units in areas of cover, and drill-hole collars were spotted using a combination of this and other airborne and ground-based surveys.

 

The QP responsible for this section of the Report believes that the gravity survey aided Dakota Gold in interpreting the extent of geological units in areas of cover, and spotting drill-hole collars benefited from a combination of this and other airborne and ground-based surveys.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

64

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Source: Robert B. Ellis, Alan Spector and Associates, Ltd. And Magee Geophysical Surveys LLC (2021)

 

Notes: Index maps showing compiled gravity stations for the Black Hills regional area (left) and a focus area (right). Black dots are National Geophysical Data Center stations. Green dots are historical Homestake (Spector) stations. Red dots are stations acquired for Dakota Gold in 2020 and 2021. Black Polygons are outlines of Dakota Gold’s 2020 airborne geophysical survey and the primary gravity focus area. Blue polygons are County Lines.

 

Figure 7-2: Gravity Survey Station Locations

 

7.3Induced Polarization Survey

 

From September 15 to October 2, 2022, KLM Geoscience LLC conducted IP and resistivity geophysical surveys across four lines for 8.1 miles (13.1 km) of survey lines at the Project (Figure 7-3). The survey was a dipole–dipole-type array with a 200 m dipole size using a 5 Kw transmitter and 16 channel IP receiver. The survey generated an IP response with parameters two seconds, time domain, 12 window, 150 ms, 55 ms delay after turn-off. Pseudo-sections were generated initially, then inverted to model true sections. Using the survey results, Dakota Gold was able to plan drill holes more accurately to intersect intended zones. KLM produced the Dakota Gold Richmond Hill DCIP Survey Logistical Report on October 2, 2022.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

65

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 7-3: Geophysical IP – Resistivity Survey Line Locations

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

66

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The IP survey identified possible breccias and iron formation as identified by the resistivity and chargeability response. Several drill holes tested the chargeability anomaly that was interpreted to be iron formation. The holes intersected Proterozoic Flagrock Formation magnetic and sulfide-bearing iron formation containing Tertiary gold-silver mineralization but no classic Homestake-style siderite iron formation mineralization. Resistivity highs corresponded to Proterozoic Ellison Formation quartzites and unaltered Proterozoic greenstones, and these were excluded from drill testing.

 

The QP responsible for this section of the Report believes that the IP survey aided Dakota Gold in mapping iron formation and other non-mineralized rock formations at depth and that a more detailed survey could be considered in areas lacking outcrop and needing additional subsurface information.

 

7.4Geological Mapping

 

Small-scale geological mapping was conducted over the Project starting November 1, 2021, and continuing to the end of 2024. Dakota Gold geologists mapped an area of 3.3 square miles (8.6 km2) (Figure 7-4) to help guide drill-hole targeting, with the ultimate goal of integrating surface geology with drill-hole lithography to produce a three-dimensional (3D) geological model. Much of the work has consisted of field-checking St. Joe Minerals, Bond Gold, and LAC mapping and sample programs from the 1980s and 1990s. The recent mapping has yet to be compiled and is still in field note form. Dakota Gold has stated that the mapping confirms earlier work by others (James Berry, pers. Comm.) and that the map provided as Figure 7-4 is the most accurate as of the Report date.

 

The opinion of the QP for this section of the Report is that the map provided in Figure 7-4 is of sufficient detail to allow targeted drilling.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

67

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 7-4: Dakota Gold Geologic Field Work

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

68

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

7.5Drilling

 

7.5.1Summary

 

Prior to Dakota Golds’ tenure, the Property was drilled by at least 1,056 rotary, RC, and core holes testing multiple prospective areas within the claim boundary. Several of these holes are excluded from the final database due to missing collar coordinates, downhole surveys, or other reasons. From optioning the Property in 2021 to February 3, 2025, to the effective date of the current mineral resource estimate, Dakota Gold has drilled an additional 148 diamond drill holes representing 157,504 ft of core drilling.

 

The drilling database provided to IMC consisted of 1,058 drillholes and 457,392 ft of drilling. This was after IMC removed hole RH-87-125C that was a duplication of RH-86-125C. Table 7-1 shows drilling by company. Figure 7-5 shows the distribution of drill holes by the company.

 

Table 7-1: Drilling by Company

 

       Final Database 
Company  Total Holes   No. of Holes   Feet 
Freeport   30    0    0 
Legacy Drilling   951    836    272,608 
St. Joe / Bond Gold   903    788    266,928 
Homestake   48    48    5,680 
Coeur   75    74    27,280 
Pre-Dakota Gold Drilling   1,056    910    299,888 
Dakota   148    148    157,504 
2022   13    13    27,954 
2023   61    61    98,610 
2024   74    74    30,940 
Total   1,204    1,058    457,392 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

69

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 7-5: Richmond Hill Gold Project Drillholes by Company

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

70

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

7.5.2Freeport (1981 – 1983)

 

Freeport completed 30 conventional rotary drill holes. These holes were excluded from the final database as the collar locations are not known and contamination between samples was likely.

 

7.5.3St. Joe, Bond Gold, and Homestake (1984 – 1994)

 

St. Joe, Bond Gold (while independently operated), and Bond Gold (while owned by LAC), and Homestake completed multiple RC and core-drilling programs on various prospects across the Project area. Separate drill-hole numbering series were used for each prospect area and were sequentially carried on between program operators. There are no core or pulp samples available from these drilling programs. The April 2024 Technical Report states that 951 drill holes were completed, however only 874 drill holes were acceptable for geological and resource modeling as 77 were excluded due to incomplete collar and/or downhole surveys or large discrepancies between data sources. The database provided to IMC included 836 of these holes. Accounting for the 77 excluded holes and the duplicated hole, there were an additional 37 holes that were not in the database provided to IMC; IMC has no information on where these holes were located or why they were removed from the database.

 

Drill hole collar locations were surveyed at the time of drilling into the Richmond Hill mine grid, which is a property specific grid. The original surveyed collar and control point coordinates were obtained from scanned paper sheets with tabulated digital and handwritten survey coordinates under Scott Engineering Letterhead, or directly from drill log headers. The Scott Engineering survey tickets are typical of survey instrument printouts from that time period, although no instruments were specified in any of the historical documentation. Documentation comprising drill hole collar coordinate listings from later in the programs indicates that Geodimeter Surveying Software was being used to manage surveying data.

 

The Richmond Hill mine grid was originally established using a 1’ x 1’ true north grid with the US Locating Monument #41 assigned coordinates of X = 100,000 ft and Y = 100,000 ft. Key control points for this grid were relocated by Dakota Gold personnel and Ponderosa Land Surveys, re-surveyed in US State Plane Coordinates System, and a custom projection created for transferring between the Richmond Hill mine, US State Plane, UTM NAD 83, and Homestake mine coordinate systems (Ponderosa, 2024).

 

Drill hole dips were obtained directly from drill log headers and applied only to the drill hole collar as most drill holes were relatively short. No instruments were specified for any of the downhole surveys.

 

Drill logs comprise mostly handwritten sheets with a header section for hole details and a description section for from-to intervals and geological descriptions plus varying amounts of supporting information. A small number of drill logs from later holes comprise spreadsheets. Information from handwritten logs was transferred to standardized digital drill logs containing hole number, collar coordinates, azimuth, dip, dates started and completed, from-to depth intervals, sample numbers, gold values in oz/ton, silver values in ppm and codes for lithology, oxide or sulphide mineralization, and alteration.

 

7.5.4Coeur (2019 – 2020)

 

Coeur (Wharf Division) completed two drilling campaigns comprising 75 RC holes (R19R-4674 to 4683 and R20R-4684 to -4747 & 4690A). There are no core or pulp samples available from these drilling programs. Only 74 of the Coeur drill holes are acceptable for geological and resource modeling as one hole was excluded due to a missing downhole survey.

 

The Coeur drilling was concentrated in the north of the deposit area in the Chism Flat, MW3 East, and Cole Creek areas.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

71

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Drill hole collar locations were surveyed at the time of drilling into the UTM NAD 83 coordinate system. These were then converted to Richmond Hill mine grid coordinate system by Dakota Gold using the procedures described by Ponderosa Land Surveys (Ponderosa, 2024).

 

Drill hole dips were obtained by surveys completed every 50 ft downhole starting at the collar and also at the end of each hole. A Surface Recording Gyro (SRG) instrument was used for the downhole surveys, but the actual instrument brand name was not specified. All data was exported to a spreadsheet provided by Coeur to Dakota Gold.

 

Drill logs comprise colored acQuire strip logs based on geological data stored in acQuire database software and exported to spreadsheets comprising hole numbers, collar coordinates, azimuths, dips, dates started and completed, from-to depth intervals, sample numbers, gold and silver values, ABA, alteration, lithology, mineralogy, oxidation, rock type, sulphide, and texture.

 

7.5.5Dakota Gold (2022 – 2024)

 

7.5.5.12022 Drilling

 

J. Berry (2023b) assembled the drilling summaries for 2022 and 2023 drilling from Dakota Gold news releases and is presented in whole with minor edits for clarity.

 

Dakota Gold began core drilling with one drill rig on March 28, 2022. A second drill was added to the drilling project on November 9, 2022. The two drills have been working since then, except for June 15 to September 30, 2022, when only one drill was in use. Thirteen holes were completed in 2022, totaling 27,954.1 ft. The deepest hole was RH22C-001, which was drilled to 4,509 ft. The average hole depth was 2,150 ft.

 

The first two holes of the 2022 program tested the stratigraphy of the northern portion of the Project area, looking for Homestake Formation in the core of the Bald Mountain Anticline. Instead, only Ellison Formation was encountered below the Cambrian unconformity, indicating that the plunge of the Bald Mountain Anticline was steeper than expected.

 

Drill holes RH22C-003 through RH22C-007 were drilled in the Twin Tunnels area to test for high-grade gold mineralization in possible iron formation near the contact with a large greenstone unit. These holes did not encounter any Precambrian iron formation-hosting gold mineralization, but did encounter broad zones of Tertiary alteration in the greenstone and adjacent phyllites.

 

Drill holes RH22C-008 and RH22C-010 were drilled west of Twin Tunnels to test for replacement-style mineralization in the Paleozoic section and to test a geophysical target. Both holes yielded disappointing results. Drill holes RH22C-009 and RH22C-011 were drilled to test the area north of RH22C-005 at Twin Tunnels and had good results; RH22C-012 and RH22C-013 were drilled to confirm the high-grade mineralization encountered in historical hole TT-86-26. RH22C-013 confirmed the high-grade gold mineralization.

 

7.5.5.22023 Drilling

 

Sixty-one holes totaling 98,610 ft were completed at Richmond Hill during 2023. Hole depths varied from 429.5 to 6,046 ft. The average hole depth was 1,617 ft.

 

Drill holes RH23C-014 and RH23C-017 were drilled at Twin Tunnels. RH23C-015 and RH23C-016 were drilled to test for deeper mineralization below the MW3 Main zone. Both holes encountered gold mineralization in Precambrian phyllite and Tertiary iron formation-hosting breccias and fracture zones.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

72

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Drill holes RH23C-019, RH23C-021, RH23C-022, RH23C-023, RH23C-024, RH23C-025, RH23C-026, and RH23C-027 were drilled at the Turnaround breccia pipe. It was determined from these holes that the breccia zone was extensive and went to depth, although not all portions of the breccia were well mineralized.

 

Drill holes RH23C-028 through RH23C-056 were drilled as dual-purpose holes to confirm historical drilling results and obtain metallurgical test samples. The following holes were drilled at Turnaround: RH23C-028, RH23C-029, RH23C-031, RH23C-035, RH23C-046, and RH23C-047.

 

Drill holes RH23C-028 and RH23C-046 were drilled at the north end of the Turnaround breccia. Both holes encountered mineralization 800 ft below the surface. Both holes encountered gold mineralization.

 

Drill holes RH23C-029, RH23C-031, and RH23C-035 were drilled in the central portion of the Turnaround breccia. RH23C-031 and RH23C-035 encountered gold mineralization.

 

Drill hole RH23C-047 was drilled at the south end of the Turnaround breccia. This hole intersected gold mineralization in the breccia pipe and the adjacent Precambrian phyllite country rock.

 

Eight confirmation-metallurgical holes were drilled at the Twin Tunnels breccia area: RH23C-030, RH23C-032, RH23C-033, RH23C-034, RH23C-036, RH23C-039, RH23C-041, and RH23C-048. Most of the holes at Twin Tunnels breccia were drilled from the western portion of the breccia pipe over to the eastern side and fanned from north to south. RH23C-048 was drilled from the southeastern side of the breccia to the west. RH23C-030 was lost during drilling and was offset with RH23C-032.

 

Four holes were drilled at the Richmond Hill breccia and historical pit area: RH23C-044, RH23C 050, RH23C-054, and RH23C-056.

 

Drill hole RH23C-044 was 1,030 ft east of the Richmond Hill breccia pipe. It intersected gold mineralization in Deadwood Formation, Tertiary breccia, and Tertiary-altered Flagrock Formation.

 

Drill holes RH23C-050, RH23C-054, and RH23C-056 were drilled from the east side of the Richmond Hill mine historical pit and angled under the pit to confirm the mineralization that was left below the pit. Elevated gold grades were encountered.

 

Drill holes RH23C-040, RH23C-042, and RH23C-043 were all drilled at the Cole Creek area, targeting Tertiary gold mineralization within the Deadwood Formation. RH23C-040 also encountered Tertiary epithermal mineralization below the unconformity, hosted within Precambrian greenstone. All of the drill holes encountered gold mineralization.

 

The following holes were drilled at the MW3 Main prospective area: RH23C-049 and RH23C-051. RH23C-049 intersected gold mineralization. These intercepts were in Tertiary-mineralized Precambrian phyllites and iron formation. RH23C-051 intersected gold mineralization in oxidized, lower Deadwood Formation, in Tertiary trachyte, and also in Tertiary-mineralized Precambrian phyllite.

 

The following holes were drilled at the MW3 East prospective area: RH23C-052, RH23C-053, and RH23C 055. RH23C-052 intersected gold mineralization in oxidized Deadwood Formation and in Tertiary-mineralized Precambrian phyllite. RH23C-053 intersected gold mineralization in oxidized Deadwood Formation. RH23C-055 intersected gold mineralization in oxidized Deadwood Formation, and in Precambrian-hosted Tertiary breccia.

 

7.5.5.32024 Drilling

 

The 2024 drilling consisted of 74 holes and 30,940 ft of drilling. Three holes, RH24C-075, RH24C-076 and RH24C-077 were in the Cole Creek area of the deposit.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

73

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Twelve holes, RH24C-078 to RH24C-082, RHC24C-086 to RH24C-088 and -088A, RH24C-099, RH24C-101 and RH24C-102 were in the Richmond Hill North area.

  

Two holes, RH24C-083 and RH24C-084 were in the Cleveland area and one hole, RH24C-085 was in the Twin Tunnels area. The Cole Creek, Richmond Hill North, Cleveland, and Twin Tunnels drilling were to fill in gaps in the drill coverage.

 

The remaining 56 holes, RH24C-089 to RH24C-098, RHC24-100, and RH24C-103 to RH24C-147 were in the Chism Gulch area and were for the purpose of adding near surface, oxide, mineral resource to the Project. This was a successful project, with most of the holes encountering mineralized material. Most of the mineralization was in the Deadwood Formation and the drilling also encountered higher silver grades than are common in most of the deposit.

 

7.5.5.4Procedures

 

Drill holes were lined up to the proposed hole positions using a Reflex TN14 Gyrocompass, which recorded the surface azimuth and dip of the drill hole. Drill hole collar locations were surveyed by a licensed surveyor at the time of drilling into the Homestake mine coordinate system. These coordinates were converted to Richmond Hill mine grid coordinate system by Dakota Gold using the procedures described by Ponderosa Land Surveys (Ponderosa, 2024).

 

Drill hole dips were obtained by surveys completed every 50 ft downhole starting at the collar and also at the end of each hole. North-Seeking Gyro (NSG) instruments comprising Reflex TN14 and Sprint_IQ tools were used. All data was exported to a spreadsheet provided by Dakota Gold.

 

Drill logs comprise mostly handwritten sheets with a header section for hole details and a description section for from-to intervals and geological descriptions plus varying amounts of supporting information. Information from handwritten logs was transferred to spreadsheets containing hole number, collar coordinates, azimuths, dips, dates started and completed, from-to depth intervals, sample numbers, gold and silver values, lithology, mineralization, geotechnical, geophysics, density, and breccia.

 

7.5.6Opinion

 

The QP responsible for Section 7.5 has reviewed the drilling results and found that they are correctly represented as compared to the drilling results presented on geochemical laboratory certificates. In addition, the following comments can be made regarding drilling results:

 

·The procedures for the drilling programs followed standard industry procedures available at the time that the work was completed.
·There is no currently known relationship between recoveries and grades that could materially affect the accuracy and reliability of the results.

 

7.6Hydrogeology and Geotechnical

 

Dakota Gold has not initiated either hydrogeology or advanced geotechnical characterization studies. Homestake is conducting ongoing hydrology and hydrogeology water quality testing related to Richmond Hill mine post-closure operations. The QP responsible for Section 7.6 was not provided with information related to methodologies or results of the sampling, but Dakota Gold would assume liability to continue with post-closure operations should they complete the Option. The extent to which these studies affect this Report is covered further in Chapter 17. However, the reader is cautioned that ongoing reclamation of the historical Richmond Hill mine represents a significant liability to the Project unless the mine site is included in new mining operations.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

74

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold has acquired no geotechnical data such as rock strength parameters, as the Project is still in the early stages of exploratory drilling. However, Dakota Gold is collecting recovery and rock quality designation (RQD) data as part of the drill-logging process. Drill core is assembled at the drill as it slides out of the core tube before being placed into core boxes. The driller’s recovery measurements are double-checked during the core-logging process, along with measuring and calculating the RQD. The QP responsible for Section 7.6 observed core handling at the drills and core-logging facilities and confirmed that Dakota Gold and their drill contractor are following industry standard procedures.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

75

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

8Sample Preparation, Analyses and Security

 

8.1Drilling Programs

 

Table 8-1 summarizes the historical and current Project drilling programs in four chronological groups by which the sample preparation, analyses, and security procedures described in this chapter are organized.

 

Table 8-1: Groups of Drilling Programs at Richmond Hill Gold Project

 

Company Year Comment
Viable Resources Pre 1981 Assembled land package.
Freeport Exploration Company 1981–1983 Joint venture (JV) and lease agreement with Viable Resources
St. Joe 1984 JV with Viable.
Conducted drilling program on Richmond Hill deposit breccia body.
1985–1986 Conducted drilling programs on Richmond Hill deposit and property.
1987–1988 Richmond Hill and Turnaround deposits permitted for mining.
Bond Gold 1988 Acquired St. Joe gold division.

Developed Richmond Hill as an open-cut heap leach operation.

Conducted drilling with discovery at Cleveland.

LAC Minerals 1989 Acquired Bond Gold and continued work through Bond.
1990–1991 Conducted drilling programs on multiple prospects with positive results at MW3.
1993 Final exploration activities at the site.
Homestake 1994 Chism Gulch Drilling
Barrick Gold 1994 Acquired LAC Minerals.
Coeur Mining Inc. 2019–2020 Optioned property from Barrick Gold and conducted drilling program.
2021 Terminated property option.
Dakota Territory Resources 2021 Dakota Territory Resources optioned Property.
Dakota Gold 2022–2024 Dakota Gold formed from merger of Dakota Territory and JR Resources.

 

8.2Procedures for Historical Drilling Programs from 1981 to 1994

 

8.2.1Freeport (1981-1983)

 

Freeport completed 30 conventional rotary drill holes and submitted samples of varying lengths to an unknown laboratory for gold and silver analyses. As there are no supporting laboratory certificates, these samples were excluded from the database for the Project.

 

8.2.2St. Joe, Bond Gold, and Homestake (1984-1994)

 

8.2.2.1Drilling Program

 

St. Joe, Bond Gold (while independently operated), Bond Gold (while owned by LAC), and Homestake completed multiple RC and core-drilling programs on various prospective areas across the Project area. Separate drill-hole numbering series were used for each prospect area and were sequentially carried on between program operators. There are no core or pulp samples available from these drilling programs. In all, 951 drill holes were completed for which information is available. The number of these holes in the final database is 836.

 

8.2.2.2Sampling, Sample Preparation, Analysis, and Security

 

The first four core holes drilled in 1984 at Richmond Hill were shipped in their entirety to a metallurgical laboratory in Viburnum, Missouri, for testwork. The core was crushed to 0.75 inches, split to obtain representative samples, prepared, then analyzed. Core from later holes was cut lengthwise, one-half was kept for reference at St. Joe’s field office, and the other half sampled in 5 ft intervals, and shipped for preparation and analyses.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

76

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dry RC drilling chips were sampled in 5 ft intervals and split on site under supervision of company geologists to create two samples of equal weight. One of these samples was shipped for preparation and analyses, and the other sample stored for reference at the company’s field office. When water was encountered, it was used during drilling, which necessitated using a wet splitter to split samples down to a manageable size. Samples were then dried and split into two samples, and one was sent for preparation and analysis.

 

Most of the samples were shipped to Bondar-Clegg laboratory in Lakewood, Colorado, and assayed there or at the Bondar-Clegg laboratory in North Vancouver, B.C. The security procedures used for the shipments are not known. Bondar-Clegg was independent of St. Joe and Bond Gold, and was acquired by ALS Limited in 2002. It is not known if Bondar-Clegg had any accreditations at the time the analytical work was completed between 1984 and 1993. A small number of samples were sent to Nevada GSI laboratory in Sparks, Nevada. The history of this laboratory is not known with regards to independence and accreditations.

 

Sample preparation procedures followed a standard industry process of taking submitted samples through successive stages of reducing particle sizes and weights to obtain representative subsamples for assaying. Procedures comprised drying, crushing (jaw or rolls), splitting (riffle), pulverizing (spindle, plate, bowl), splitting (scoops), and analyses. Based on IMC file data, the standard Bondar-Clegg sample preparation consisted of drying the sample, crushing to ¾ inch with a jaw crusher and crush to 75% passing -10 mesh with a cone crusher. A 250 g split was pulverized for analysis. No details are available regarding sample preparation procedures used by Nevada GSI.

 

Gold assays were conducted by Bondar-Clegg and Nevada GSI using 1-assay-ton samples; fusing using a standard lead collector fire assay; cupelling of the lead button to obtain a gold–silver bead; removing silver by a mixture of nitric and hydrochloric acids; weighing of the final gold-only bead by a gravimetric balance; and reporting results in ounces per ton, with lower detection limits (LDL) of 0.001, 0.002. or 0.0025. There were no over-limit analyses for gold.

 

Silver analyses conducted by Bondar-Clegg and Nevada GSI were determined using 10-gram samples, dissolving samples with a mixture of hot nitric and hydrochloric acids (aqua regia), instrument reading using atomic absorption spectroscopy (AAS), and reporting of results in parts per million with LDLs of 0.1 or 0.2 ppm. Samples with results over 30 ppm Ag were re-assayed, and results were reported in ounces per ton for Bondar-Clegg or parts per million for Nevada GSI.

 

Most of the assay certificates are available and were used to check against the existing database.

 

There is no information available for Homestake sampling or analytical procedures. However, the area drilled by Homestake was also extensively drilled by Dakota Gold during their 2024 campaign.

 

8.2.2.3Quality Assurance and Quality Control Procedures

 

Current industry standard QA/QC programs were not part of any of the drilling completed by St. Joe, Bond Gold, and Homestake from 1984 to 1994, which is not unusual for that era of exploration work.

 

However, St. Joe and Bond Gold did employ three types of check assays with their drilling programs: first on 10% of the original samples using the same pulps at Bondar-Clegg; second were third splits the company took every 50 ft of drilling in the field and submitted to Bondar-Clegg; third were random checks done at Skyline Labs (Skyline), Tucson, Arizona (St. Joe, 1986). In addition, the first 20 holes included splits taken by the company and submitted to Bondar-Clegg and Cone Geochemical Lab in Denver, Colorado (Cone).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

77

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Skyline was independent of St. Joe, Bond Gold, and Lac Minerals. It is not known if Skyline had any accreditations at the time the analytical work was completed; however, it is currently accredited under ISO 17025:2017. Cone was a highly regarded testing facility and was independent of St. Joe, Bond Gold, and Lac Minerals. It is not known if there were any applicable accreditations.

 

Pulp samples submitted to Skyline and Cone for checking gold assays used the following procedure: 1-assay-ton samples; fusing using a standard lead collector fire assay; cupelling of the lead button to obtain a gold–silver bead; removing silver by a mixture of nitric and hydrochloric acids; instrument reading using an AAS; and reporting of results in parts per million.

 

A check was conducted by IMC by pairing up 10 ft composites from the St. Joe/Bond Gold, and Homestake drilling with the Dakota Gold drilling. At a maximum separation distance of 30 ft there were 484 composite pairs. The mean gold grade of the St. Joe/Bond Gold/Homestake data was 0.025 oz/t versus 0.021 oz/t for the Dakota Gold drilling. Examining a binomial statistic, the St. Joe/Bond/Homestake drilling was higher than the Dakota Gold drilling for 251 of the composite pairs and the Dakota Gold composite was higher for 233 of the pairs. This difference of 19 pairs passes a hypothesis test at the 95% level of confidence; the critical value for the statistic is 44 pairs. This indicates the two populations are similar with no evident biases.

 

8.3Procedures for Drilling Programs from 2019 to 2020

 

8.3.1Drilling Programs

 

Coeur (Wharf Division) completed two drilling campaigns comprising 75 RC holes (R19R-4674 to 4683 and R20R-4684 to -4747). Seventy-four of the holes are included in the final database for the Project; one was excluded due to missing downhole survey information. There are no core or pulp samples available from these drilling programs. The Coeur drilling was concentrated in the north of the deposit area in the Chism Flat, MW3 East, and Cole Creek areas.

 

8.3.2Sampling, Sample Preparation, Analysis, and Security

 

RC drilling chips were sampled in 10 ft intervals, and a total of 2,721 samples were collected. Samples were initially shipped to Bureau Veritas Metals and Minerals in Vancouver; later the shipping was switched to Sparks, Nevada. The security procedures used for the shipments are not known. Bureau Veritas is independent of Coeur and Dakota Gold and is accredited under ISO/IEC 17025:2017.

 

Sample preparation procedures followed a standard industry process of taking submitted samples through successive stages of reducing particle sizes and weights to obtain representative subsamples for assaying. Procedures comprised drying if required, crushing to 70% passing (P70) 2 mm (jaw), splitting of 1 kg (riffle), pulverizing to P85 200 mesh (bowl), splitting 30 g (scoops), and analysis.

 

Gold assays (code FA430) were conducted using 30 g samples; fusing using a standard lead collector fire assay; cupelling of the lead button to obtain a gold-silver bead; removing silver by a mixture of nitric and hydrochloric acids; instrument reading using an AAS; and reporting results in ounces per ton with an LDL of 0.0001. There were no over-limit analyses for gold.

 

Silver analyses (code AQ300) were determined as part of a multielement suite using 0.5 g samples; dissolving samples with a mixture of hot nitric and hydrochloric acids (aqua regia); instrument reading using an inductively couple plasma–emission spectroscopy (ICP–ES); and reporting results in ounces per ton with an LDL of 0.009. Samples with results over 30 ppm Ag were re-assayed, and results were reported in ounces per ton.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

78

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Gold and silver analyses (code CN401) were also conducted by cyanide leach using 15 g samples; dissolving samples with 30 ml of reagent; instrument reading using an AAS; and reporting results in ounces per ton with an LDL of 0.001. As of the Report date, the Coeur gold and silver cyanide soluble assays are not in the official database.

 

8.3.3Quality Assurance and Quality Control Procedures

 

Current industry standard QA/QC programs were not part of the drilling completed by Coeur from 2019 to 2020.

 

Approximately 10% of samples were sent for checking to McClelland Laboratories, Inc., in Reno, Nevada. McClelland is independent of Coeur and is accredited under ISO/IEC 17025:2017. Pulp samples submitted to McClelland for checking gold assays used the following procedure: 1-assay-ton samples; fusing using a standard lead collector fire assay; cupelling of the lead button to obtain a gold–silver bead; removing silver by a mixture of nitric and hydrochloric acids; instrument reading using an AAS; and reporting results in ounces per ton with an LDL of 0.001. There were no over-limit analyses for gold.

 

There is not much spatial overlap between the Coeur drilling and the other drilling campaigns. A check was conducted by pairing up 10 ft composites from the St. Joe/Bond Gold drilling with the Coeur drilling. At a separation distance of 30 ft there were only 58 composite pairs. The mean gold grade of the Coeur drilling is 0.012 oz/t versus 0.008 oz/t for the St. Joe/Bond Gold data. Examining a binomial statistic, the St. Joe/Bond drilling is higher than the Coeur drilling for 21 of the composite pairs and the Dakota Gold composite is higher for 33 of the pairs, and they are the same value for 4 pairs. This difference of 12 pairs passes a hypothesis test at the 95% level of confidence; the critical value for the statistic is 16 pairs.

 

Comparing the Coeur drilling with the Dakota Gold drilling resulted in 27 composite pairs at a 30 ft separation distance. The mean gold grade of the Coeur drilling was 0.005 oz/t versus 0.009 oz/t for the Dakota Gold drilling. The Coeur composite is higher for 10 of the pairs and the Dakota Gold composite is higher for 17 of the pairs. This difference of 7 pairs passes a hypothesis test at the 95% level of confidence; the critical value for the statistic is 11 pairs.

 

Though the available data is sparse, the Coeur is comparable with the other drilling campaigns. There is no evidence of a bias between the various drilling programs.

 

8.4Procedures for Drilling Programs from 2022 to 2024

 

8.4.1Drilling Programs

 

Dakota Gold completed three drilling campaigns comprising 148 core holes: RH22C-001 to -0013, RH23C014 to -058, and RH23C-059 to RH24C-147 (including RH24C-088 and RH24C-088A). There were four additional holes drilled in 2024, but they were not available in time to be included in this mineral resource update.

 

8.4.2Sampling, Sample Preparation, Analysis, and Security

 

Core was cut in half lengthwise along one side of the logging orientation line, and halves were stacked vertically for adequate drainage prior to sampling. Sample lengths varied based on geological criteria and averaged roughly 5 ft. One-half of the core from each sample interval was kept for reference, and the other half was placed in a smaller prenumbered polyweave sample bag. Multiple smaller bags were placed together in larger polyweave sample bags that were sealed using numbered ziplock tags, and the larger polyweave bags were placed into numbered shipping bins. Each bin was accompanied by a sample shipment form and sent for preparation and analysis. Initially a secure company truck shipped samples to ALS in Twin Falls, Idaho; later tracked shipments used FedEx secure transportation to ALS in Winnipeg, Manitoba.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

79

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

ALS is independent of Dakota Gold and is accredited under ISO/IEC 17025:2017 for selected analytical techniques. Sample preparation procedures followed a standard industry process of taking submitted samples through successive stages of reducing particle sizes and weights to obtain representative subsamples for assaying. Procedures comprised drying, crushing to P70 −2 mm (jaw), splitting of 250 g (riffle), pulverizing to P85 −75 μm (bowl), splitting (scoops), and analyses.

 

Gold assays (code Au-AA23) were conducted using 30 g samples; fusing using a standard lead collector fire assay; cupelling of the lead button to obtain a gold-silver bead; digesting the gold-silver bead with a mixture of nitric and hydrochloric acids and preparing for analysis using an AAS; and reporting results in parts per million with an LDL of 0.005. There were no over-limit analyses for gold.

 

Silver analyses (code ME-MS61) were determined as part of a multielement suite using 1 g samples; dissolving samples with a four-acid digestion; instrument reading using an inductively coupled plasma-emission spectroscopy (ICP-ES), and reporting results in ppm with a LDL of 0.01 ppm. Samples with results greater than 100 ppm were reanalyzed, and results were reported in parts per million with an LDL of 1 ppm (Ag-OG62).

 

Gold analyses (code Au-AA13) were also conducted by cyanide leach using 30 g samples; dissolving samples with 30 ml of reagent; instrument reading using an AAS; and reporting results in parts per million with an LDL of 0.03.

 

8.4.3Quality Assurance and Quality Control Procedures

 

8.4.3.1Sample Preparation

 

Dakota inserted certified reference materials (CRM), blanks (BLK), and duplicates (DUP) into the batches of samples to be submitted for analyses using the following procedures.

 

CRMs were purchased commercially in bulk from Klen International Pty Ltd, and from Rocklabs (a division of Scott Automation). Twenty-three separate CRMs were used, with grades ranging from 0.453 to 14.6 ppm, and those up to 2.715 ppm were most commonly used. CRMs were chosen based on the character of mineralization (oxide or sulfide) and lithology. Approximately 200 g were manually transferred to tin-top-sealed kraft bags, then placed in plastic ziplock bags for protection.

 

Most of the BLKs comprised locally obtained coarsely crushed marble at a nominal value of 0.005 ppm Au. Approximately 1 to 2 kg was manually transferred to polyweave sample bags similar to those used for routine core samples. About 4% of the BLKs were a locally sourced rhyolite.

 

DUPs comprised field material, crushed material, and pulverized material. Sample duplicates (SDP) were obtained from quarter-core splits of the parent core sample; crushed duplicates (CDP) from a 50% split of the crushed parent sample; and pulp duplicates (PDP) from a 50% split of the pulverized parent sample.

 

CRMs and BLKs were inserted after roughly every 11th routine sample, alternating between the two, although this sometimes varied depending on mineralization. A sequence of DUPs comprising one SDP, one CDP, and one PDP, was inserted after roughly every 36th routine sample.

 

The same consecutive numbering sequence was used for the core and quality control (QC) samples. CRMs and BLKs were inserted at an overall rate of approximately 5% for each sample type; SDPs, CDPs, and PDPs were inserted at roughly 3% for each sample type.

 

The QA/QC data based reviewed by IMC consisted of 1,828 CRMs, 1071 BLKs, 129 SDPs, 127 CDPs, and 127 PDPs.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

80

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

8.4.3.2Blanks

 

The QA/QC database included 1701 BLKs. This amounts to about 5.3% of the Dakota Gold sample intervals. Most of the gold assays were at, or near, the detection limit of 0.005 ppm. Only nine of the samples were greater than or equal to 0.02 ppm (0.0006 oz/t). The highest gold assay was 0.064 ppm (0.0018 oz/t). These are excellent results, indicating minimal contamination from higher grade samples during sample preparation.

 

The results for silver were also good. Only five of the samples were greater than or equal to 0.5 ppm (0.015 oz/t) and the highest assay was 1.07 ppm (0.031 oz/t). In particular, the rhyolite material used for a blank appears to have silver above detection limits.

 

8.4.3.3Certified Reference Materials (Standards)

 

The QA/QC database included 1828 CRM samples. This amounts to about 5.7% of the Dakota Gold sample intervals. The top 6 most utilized CRMs amounted to 70% of the data.

 

Figure 8-1 shows the control chart for gold for OXE182. The certified mean and standard deviation gold values are 0.663 ppm and 0.012 ppm respectively. The control line for the mean (red), +2 standard deviations (green), and +3 standard deviations (magenta) are shown on the chart.

 

There are 301 samples for this CRM of which 28 (9.3%) are outside the 2 standard deviation limits and 10 (3.3%) are outside of the 3 standard deviation limits.

 

Dakota Gold used CRM tolerance limits of +2 standard deviations and +8% of the certificate mean value to assess laboratory performance. Only the two low values on the right side of the chart are outside the +8% control limits.

 

Figure 8-2 shows the control chart for gold for OXD183. The certified mean and standard deviation gold values are 0.453 ppm and 0.008 ppm respectively. There are 276 samples for this CRM of which 30 (10.8%) are outside the 2 standard deviation limits and 8 (2.9%) are outside of the 3 standard deviation limits. Only 1 of the samples is outside the +8% of the certified mean value.

 

Figure 8-3 shows the control chart for gold for SJ121. The certified mean and standard deviation gold values are 2.715 ppm and 0.062 ppm respectively. There are 253 samples for this CRM of which 12 (4.7%) are outside the 2 standard deviation limits and 6 (2.4%) are outside of the 3 standard deviation limits. Four of the 6 samples are less than 2 ppm and are not shown on the chart. The assay values were 1.01, 0.995, 0.448, and 0.0025 ppm. It seems that these may have been labeled incorrectly for insertion into the assay stream. The 0.448 ppm gold assay is likely OXD183; the silver assay is also consistent with that CRM. The 0.995 ppm sample is likely SG115; the silver assay is consistent with that. The 0.0025 ppm sample is probably BLK. The 1.01 ppm assay is also consistent with CRM SG115, but there was not a silver assay for that sample. Only 1 of the samples shown on the chart is outside the +8% of the certified mean value limit.

 

Figure 8-4 shows the control chart for gold for SG115. The certified mean and standard deviation gold values are 1.017 ppm and 0.015 ppm respectively. There are 213 samples for this CRM of which 50 (23.4%) are outside the 2 standard deviation limits and 32 (15.0%) are outside of the 3 standard deviation limits. This is a large number of samples outside of the control limits. It seems possible that the certified standard deviation of 0.015 ppm is lower than the actual value. Thirteen samples are outside the +8% of the certified mean value limit.

 

Figure 8-5 shows the control chart for gold for Si96. The certified mean and standard deviation gold values are 1.801 ppm and 0.031 ppm respectively. There are 137 samples for this CRM of which 13 (9.5%) are outside the 2 standard deviation limits and 6 (4.4%) are outside of the 3 standard deviation limits. There is one sample of 1.075 ppm gold that is not shown on the chart. There is a good chance that this was a mis-labeled sample. It did not have a silver assay to assist in correlating it with a different standard. Two of the samples on the chart are outside the +8% of the certified mean value limit.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

81

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The results of the assays for CRMs are good. The number of samples outside of the +3 standard deviation control limits are typical for gold assays on CRMs.  Also, there are relatively few samples outside of the +8% of the mean control limits.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

82

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

 

Figure 8-1: Control Chart for CRM OXE182 Gold Assays

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

83

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

 

Figure 8-2: Control Chart for CRM OXD183 Gold Assays

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

84

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 8-3: Control Chart for CRM SJ121 Gold Assays

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

85

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 8-4: Control Chart for CRM SG115 Gold Assays

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

86

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 8-5: Control Chart for CRM Si96 Gold Assays

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

87

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

8.4.3.4Check Assays

 

As discussed in Section 8.4.3.1, Dakota Gold conducted three types of duplicate samples for their drilling program:

 

·Pulp duplicate: a check assay using the same pulp as the original sample.
·Crusher duplicate: an additional pulp is developed from the course crushed material.
·Sample duplicate: a quarter of the original drill core is submitted as a check sample.

 

Figure 8-6 presents results for the pulp duplicates versus the original assays. The top graph is an xy plot of the data. All the samples cluster relatively closely to the 1:1 line plotted on the graph. They are also relatively evenly distributed above and below the line indicating there is no apparent bias in the results.

 

The middle graph is a %HRD (Half Relative Deviation) plot of the data. Each point of the x-axis is the average of the original and pulp duplicate for each sample pair. The y-axis represents half of the difference in the assay pairs as a percentage of the mean value of the pair. It is a positive value when the check assay is higher than the original assay. For %HRD plots there are typically high relative errors at low values, particularly near detection limits. The table at the bottom shows that for all data there are 127 sample pairs with a mean gold grade of 0.443 ppm for the original assay and 0.441 ppm for the check assay. The average %HRD value for the sample pairs in 0.26% and is an estimate of bias. There is negligible bias between the original samples and the pulp checks. The table at the bottom shows results for assay pairs greater than 0.1 ppm to filter the lowest sample pairs. It also shows results for assay pairs above and below 0.5 ppm.

 

%HARD (Half Absolute Relative Deviation) is derived from taking the absolute value of the %HRD values and averaging them. This is a measure of assay precision. For all data this is interpreted that any one assay is estimated to be +5.56% of the true value. Precision is better (lower %HARD value) for assays above 0.1 and 0.5 ppm.

 

These are good results, showing it is relatively easy to replicate assays. This implies relatively fine-grained gold particles that are relatively easy to sample.

 

Figure 8-7 presents results for the crusher duplicate versus the original assays. The xy plot shows good results with the assays clustered relatively closely to the 1:1 line and relatively evenly distributed above and below the line.

 

The %HRD graph and the table show that for the 127 sample pairs the %HRD (bias) is 0.35% and the %HARD (precision) is 5.04%, i.e. any one assay can be expected to be within 5% of the true value. This is a slightly better precision (lower number) than the estimate for the pulp data. Normally it would be expected that the pulp check assays would have better precision than the crusher checks. However, the difference is the results is not material.

 

Figure 8-8 presents results for the sample duplicate versus the original assays. The xy plot results are good, though there is more scatter in the data. This is expected since the duplicate sample is based on a quarter split of the original core. The %HARD estimate for all data is 9.77% meaning any one assay can be expected to be within 9.77% of the true value.

 

This is a very good result for a sample duplicate, especially in the case where the duplicate was a quarter core instead of the half core sample the original sample was based on. The reduction in the sample size is expected to add variability to the assay result.

 

8.5Summary

 

The QP for this section is of the opinion that the procedures for sampling, sample shipping, sample preparation, and for analyzing gold and silver for the 1984 to 2020 drilling programs followed acceptable standard analytical laboratory procedures available at the time the work was completed. Although current industry standard QA/QC monitoring programs were not part of these drilling programs, the historical drilling data are acceptable for geological and resource modeling. A comparison of the St. Joe/Bond Gold data with Dakota Gold data for 10 ft composites within 30 ft of each other indicates the St. Joe/Bond Gold drilling data are sufficiently similar to current Dakota Gold drilling data. There is not much overlap between the Coeur drilling and the other drilling campaigns, but comparisons of composite pairs that are relatively close indicate the Coeur drilling data is similar to the St. Joe/Bond Gold data and also the Dakota Gold data.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

88

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

The QP Is of the opinion that for the 2022 to 2024 Dakota Gold drilling programs, the procedures used for sampling, sample shipping, sample security, sample preparation, analyzing gold and silver, and QA/QC monitoring are appropriate for obtaining reliable data that is acceptable for geological and resource modeling.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

89

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

 

Figure 8-6: Original Gold Assay versus Pulp Duplicate

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

90

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

 

Figure 8-7: Original Gold Assay versus Crusher Duplicate

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

91

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

  

Figure 8-8: Original Gold Assay versus Sample Duplicate

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

92

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

9Data Verification

 

9.1Drillhole Sampling Data

 

The sampling data was verified by comparing the database entries with assay certificates or other available data listings for a representative portion of the data. The drilling data can be separated into three groups:

 

·Dakota Gold drilling from 2022 to the present.

 

·Coeur drilling from 2019 to 2020.

 

·St. Joe, Bond Gold, LAC, and Homestake drilling 1984 to 1994.

 

9.1.1Dakota Gold Drilling

 

The Dakota Gold holes in the database were compared with assay certificates for 19 holes, as shown in the upper portion of Table 9-1. This represents about 13% of the Dakota Gold holes. Certificates were available for all the requested holes. There were no errors for gold or silver assays versus the certificates for the holes reviewed.

 

9.1.2Coeur Drilling

 

The Coeur holes in the database were compared with assay certificates for six holes, as shown in the lower portion of Table 9-1. This represents about 8% of the 74 Coeur holes. Certificates were available for all the requested holes. There were no errors for gold or silver assays versus the certificates for the holes reviewed. The Coeur drilling was reverse circulation (RC) drilling and the sample length was 10 ft, so there tends to be fewer samples per hole than the Dakota Gold and St. Joe/Bond Gold drilling.

 

9.1.3St. Joe/Bond Gold, LAC and Homestake Drilling

 

Assay certificates were requested for 57 of the holes. This represents about 7% of the 836 legacy holes drilled between 1984 to 1994. Table 9-2 summarizes the results of the comparisons for gold. The following is noted:

 

·Complete assay certificates were available for 35 of the holes. Most of the assays were done by Bondar-Clegg, though two of the holes were assayed by Nevada GSI, Inc.

 

·There were 16 holes without certificates, but did have data printouts that showed the database as of 1990. These show that there has been no tampering with the database since the time of the printouts. Some of these holes were assayed at an internal Bond Gold laboratory on the Property.

 

·There were four holes, CV-90-43, RH-86-92, RCM-19, and RCM-5 with no available certificate data.

 

·There were two holes, RH-85-52 and TT-90-51 with only partial certificate data available.

 

There were three large errors in the data that were due to missing decimal points in the data entry. These were corrected. Other than these, there were no other assays in the data that were over 1 oz/t gold. There were also nine smaller discrepancies encountered. These are mostly due to re-assays inserted into the database to replace original values. For RH-84-3 there are certificates for check assays performed by Cone Geochemical and some Bondar-Clegg repeat assays.

 

Table 9-3 summarizes the results for silver. The April 2024 Technical Report did not include mineral resources for silver and it is assumed the silver database has not been previously verified. The silver assays generally compared well with the assay certificates, or the 1990 printouts for holes without certificates. However, there were also some significant (order of magnitude errors). The most significant errors, in holes CC-87-55 and CV-90-39, were due to missing decimal places in the data entry and resulted in erroneous values exceeding 1,000 ppm.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

93

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

As a result of the errors encountered, all the remaining assays in the St. Joe/Bond Gold data greater than 1,000 ppm were verified with certificates. This was six additional assays, of which five were incorrect. There is only one legitimate silver assay above 1,000 ppm in the data, an assay of 1,139 ppm in hole MW3-90-152.

 

Silver assays were not done for about eight of the holes that were reviewed.

 

9.1.4Other Reviews

 

As discussed in Section 8.2.2.3 and 8.3.3, 10 ft drillhole composites from the various drilling campaigns were compared at separation distances up to a maximum of 30 ft. The comparisons indicated a good comparison of Dakota Gold drilling data with St. Joe/Bond Gold data. Comparison of Coeur drilling with Dakota Gold and St. Joe/Bond Gold drilling also indicated reasonable results, though there is not a lot of spatial overlap of the Coeur drilling with the other campaigns. The drilling data was reviewed in detail on cross sections.

 

Drillhole collars were also checked against topography. With the significant topographic relief at the Richmond Hill site, mis-located drill holes should stand out on the sections. No significant issues were noted.

 

It is the opinion of the QP for this section that the Richmond Hill assay database is adequate for the estimation of mineral resources and mineral reserves.

 

Table 9-1: Comparison of Assay Certificates with Database for Dakota and Coeur Drilling

 

Hole Id

No. of

Samples

Sample Number Range Assay Lab Certificate? Assay Discrepancies Comments
Begin End Major Minor
Dakota Drilling:                
RH22C-004 578 E591334 E591970 ALS Y     No errors for Dakota gold or silver assays versus certificates for any of the holes reviewed.
RH22C-005 590 E585001 E585648 ALS Y    
RH22C-006 787 E585650 E586525 ALS Y      
RH23C-014 483 H590118 H590705 ALS Y      
RH23C-016 227 C818002 C818267 ALS Y      
RH23C-017 348 H590706 H591118 ALS Y      
RH23C-021 498 C818270 H591541 ALS Y      
RH23C-031 415 C822295 K050254 ALS Y      
RH23C-034 409 K052001 K052455 ALS Y      
RH23C-039 378 K055651 K056070 ALS Y      
RH23C-063 278 K053680 H780398 ALS Y      
RH24C-083 93 H765147 H765255 ALS Y      
RH24C-091 33 H788549 H788584 ALS Y      
RH24C-101 86 H788851 H788947 ALS Y      
RH24C-105 78 H766145 H766229 ALS Y      
RH24C-114 35 H789527 H789565 ALS Y      
RH24C-123 41 H774671 H774715 ALS Y      
RH24C-132 68 K591049 K591123 ALS Y      
RH24C-141 63 K591266 K591335 ALS Y      
Coeur Drilling:                
R19R-4678 42 24956 25004 Bureau Veritas Y    

No errors for Coeur gold or silver assays versus certificates for any of the holes reviewed.

R20R-4690 72 25581 25666 Bureau Veritas Y    
R20R-4702 72 26269 26354 Bureau Veritas Y      
R20R-4729 42 27287 27335 Bureau Veritas Y      
R20R-4743 70 27759 27839 Bureau Veritas Y      
R20R-4745 60 27914 27982 Bureau Veritas Y      

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

94

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 9-2: Comparison of Assay Certificates with Database for Legacy Drilling – Gold

 

Hole Id

No. of

Samples

Sample Number Range Assay Lab Certificate? Assay Discrepancies Comments
Begin End Major Minor
Legacy Drilling:                
BZ-92-21 200 306901 307100   No, Note 1. 1   Sample 306964, 0.004 opt entered as 4 opt.
CC-86-11 60 30081 30140 Bondar-Clegg Y      
CC-86-16 76 30491 30566 Bondar-Clegg Y      
CC-87-55 76 59601 59676 Bondar-Clegg Y      
CCH-89-8 104 76661 76764 Bondar-Clegg Y      
CP-86-2 83 40101 40183 Bondar-Clegg Y      
CV-88-4 88 62171 62258 Bondar-Clegg Y      
CV-89-19 89 74571 74659 Bondar-Clegg Y      
CV-89-23 100 78491 75080 Bondar-Clegg Y      
CV-90-39 69 78351 78419 Bondar-Clegg Y      
CV-90-43 81 86201 86281 No Data No     No certificate data provided
DB-91-6 59 302851 302909   No, Note 1.      
EB-91-4 68 306421 306488   No, Note 1.      
HE-91-2 131 303881 304011   No, Note 1. 1   Sample 303984, 0.002 opt entered as 2 opt.
HI-88-2 139 66351 66489 Bondar-Clegg Y      
HW-86-4 100 45731 45830 Bondar-Clegg Y      
LP-86-10 70 41501 41570   No, Note 1.      
MW3-88-6 90 61091 61180 Bondar-Clegg Y      
MW3-90-17 51 77891 77941 Bondar-Clegg Y      
MW3-90-33 74 80181 80254 Nevada GSI, Inc Y      
MW3-90-45 65 87321 87385   No, Note 1.      
MW3-90-115 79 98331 98409   No, Note 1.      
MW3-90-135 55 99461 99515   No, Note 1.      
MW3-90-136 70 99521 99590   No, Note 1.      
MW3-90-151 30 92271 92300 Bondar-Clegg Y      
MW3-90-152 34 92311 92344 Bondar-Clegg Y      
MW3-90-155 51 92431 92481 Bondar-Clegg Y      
MW3-90-22 56 79781 79836   No, Note 1.      
MW3-90-52 75 80671 80745   No, Note 1.      
MW3-90-93 129 91561 91689 Nevada GSI, Inc Y     No certificate data for first 13 samples.
PG-88-1 112 62341 62452   No, Note 1.      
PG-91-13 91 305001 305091   No, Note 1.      
RCM-19 18 2473 2490   No     Only data provided was Excel spreadsheet.
RCM-5 30 2150 2179   No     Only data provided was Excel spreadsheet.
RH-84-3 70 20541 20610 Bondar-Clegg Y   6 Some Cone check assays and BC repeats included.
RH-84-16 70 22741 22810 Bondar-Clegg Y      
RH-84-18 70 23031 23100 Bondar-Clegg Y   3 Sample 23035, 0.222 opt on certificate, 0.201 opt in database.
                Sample 23058, 0.047 opt on certificate, 0.036 opt in database.
                Sample 23072, 0.055 opt on certificate, 0.064 opt in database.
RH-85-52 109 26701 51759 Bondar-Clegg Partial     No errors, but also no certificate data for bottom half of hole.
RH-85-66 60 28631 28690 Bondar-Clegg Y      
RH-86-75C 74 N.A. N.A.   No, Note 1. 1   From 44 to 49 ft, 0.008 opt entered as 8 opt.
RH-86-92 68 42811 42878 No Data No     No certificate data provided
RH-86-102 70 43091 43160 Bondar-Clegg Y      
RH-86-108 100 41221 49826   No, Note 1.      
RH-86-123C 372 54201 55572 Bondar-Clegg Y      
RH-87-128C 197 55791 55988 Bondar-Clegg Y      
RH-91-168 87 303541 303627   No, Note 1.      
RHN-90-7 121 85591 85711 Nevada GSI, Inc Y      
RP-85-2 68 33581 33648 Bondar-Clegg Y      
TA-85-2 80 35221 35399 Bondar-Clegg Y      
TA-86-21 88 39031 39118 Bondar-Clegg Y      
TA-86-26 52 41291 41342 Bondar-Clegg Y      
TT-85-11 60 35051 35110 Bondar-Clegg Y      
TT-85-2 70 28441 28510 Bondar-Clegg Y      
TT-86-24 64 51511 51574 Bondar-Clegg Y      
TT-90-47 100 77121 77220 Bondar-Clegg Y      
TT-90-51 95 30101 30195 Bondar-Clegg Partial     Certificate only available for 44 of the samples.
WD-87-16 96 58401 58496 Bondar-Clegg Y      
Note 1: Data compared with historical data printout from Bond Gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

95

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 9-3: Comparison of Assay Certificates with Database for Legacy Drilling – Silver

 

Hole Id

No. of

Samples

Sample Number Range Assay Lab Certificate? Assay Discrepancies Comments
Begin End Major Minor
Legacy Drilling:                
BZ-92-21 200 306901 307100   No, Note 1.     No silver assays in database.
CC-86-11 60 30081 30140 Bondar-Clegg Y      
CC-86-16 76 30491 30566 Bondar-Clegg Y 1   Sample 30557, 6.2 ppm on certificate, 27.77 ppm in database.
CC-87-55 76 59601 59676 Bondar-Clegg Y 2   Sample 59646, 3.1 ppm on certificate, 3120 ppm in database.
                Sample 59665, 2.0 ppm on certificate, 19.89 ppm in database.
CCH-89-8 104 76661 76764 Bondar-Clegg Y      
CP-86-2 83 40101 40183 Bondar-Clegg Y      
CV-88-4 88 62171 62258 Bondar-Clegg Y      
CV-89-19 89 74571 74659 Bondar-Clegg Y      
CV-89-23 100 78491 75080 Bondar-Clegg Y      
CV-90-39 69 78351 78419 Bondar-Clegg Y 2   Sample 78365, 2.8 ppm on certificate, 2811 ppm in database.
                Sample 78404, 1.8 ppm on certificate, 18.18 ppm in database.
CV-90-43 81 86201 86281 No Data No     No certificate data provided
DB-91-6 59 302851 302909   No, Note 1.     No silver assays in database.
EB-91-4 68 306421 306488   No, Note 1.     No silver assays in database.
HE-91-2 131 303881 304011   No, Note 1.     No silver assays in database.
HI-88-2 139 66351 66489 Bondar-Clegg Y      
HW-86-4 100 45731 45830 Bondar-Clegg Y      
LP-86-10 70 41501 41570   No, Note 1.      
MW3-88-6 90 61091 61180 Bondar-Clegg Y     No certificate data for first 9 samples.
MW3-90-17 51 77891 77941 Bondar-Clegg Y 1   Database has 50 ppm (upper limit), 3.53 opt re-assay (121 ppm).
MW3-90-33 74 80181 80254 Nevada GSI, Inc Y      
MW3-90-45 65 87321 87385   No, Note 1.      
MW3-90-115 79 98331 98409   No, Note 1.      
MW3-90-135 55 99461 99515   No, Note 1.      
MW3-90-136 70 99521 99590   No, Note 1.      
MW3-90-151 30 92271 92300 Bondar-Clegg Y      
MW3-90-152 34 92311 92344 Bondar-Clegg Y      
MW3-90-155 51 92431 92481 Bondar-Clegg Y      
MW3-90-22 56 79781 79836   No, Note 1.      
MW3-90-52 75 80671 80745   No, Note 1.     No silver assays in upper half of hole.
MW3-90-93 129 91561 91689 Nevada GSI, Inc Y 1   Sample 91677, 2.0 ppm on certificate, 23.04 ppm in database.
                No certificate data for first 13 samples.
PG-88-1 112 62341 62452   No, Note 1.      
PG-91-13 91 305001 305091   No, Note 1.     No silver assays in database.
RCM-19 18 2473 2490   No     No silver assays in database.
RCM-5 30 2150 2179   No     No silver assays in database.
RH-84-3 70 20541 20610 Bondar-Clegg Y      
RH-84-16 70 22741 22810 Bondar-Clegg Y   1 Sample 22801, 7.8 ppm on certificate, 7.47 ppm in database.
RH-84-18 70 23031 23100 Bondar-Clegg Y   3 Sample 23035, 24 ppm on certificate, 23 ppm in database.
                Sample 23039, 4.1 ppm on certificate, 5.31 ppm in database.
                Sample 23062, 6.5 ppm on certificate, 5.93 ppm in database.
RH-85-52 109 26701 51759 Bondar-Clegg Partial   1 Sample 26750, 28 ppm on certificate, 22 ppm in database.
                No certificate data for bottom half of hole.
RH-85-66 60 28631 28690 Bondar-Clegg Y   1 Sample 28650, 1.63 opt (55.9 ppm) on certificate, 53.8 ppm in data.
RH-86-75C 74 N.A. N.A.   No, Note 1.   1 244 to 249 ft. printout was 0.07 opt (2.4 ppm), database is 1.37 ppm.
RH-86-92 68 42811 42878 No Data No     No certificate data provided
RH-86-102 70 43091 43160 Bondar-Clegg Y      
RH-86-108 100 41221 49826   No, Note 1.      
RH-86-123C 372 54201 55572 Bondar-Clegg Y      
RH-87-128C 197 55791 55988 Bondar-Clegg Y      
RH-91-168 87 303541 303627   No, Note 1.     No silver assays in database.
RHN-90-7 121 85591 85711 Nevada GSI, Inc Y      
RP-85-2 68 33581 33648 Bondar-Clegg Y      
TA-85-2 80 35221 35399 Bondar-Clegg Y      
TA-86-21 88 39031 39118 Bondar-Clegg Y      
TA-86-26 52 41291 41342 Bondar-Clegg Y      
TT-85-11 60 35051 35110 Bondar-Clegg Y      
TT-85-2 70 28441 28510 Bondar-Clegg Y      
TT-86-24 64 51511 51574 Bondar-Clegg Y      
TT-90-47 100 77121 77220 Bondar-Clegg Y      
TT-90-51 95 30101 30195 Bondar-Clegg Partial     Certificate only available for 44 of the samples.
WD-87-16 96 58401 58496 Bondar-Clegg Y      
Note 1: Data compared with historical data printout from Bond Gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

96

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

9.2Mineral Processing

 

For the purpose of this Technical Report, Woods Process Services (WPS) has reviewed historical process information provided by Dakota Gold as discussed in more detail in Section 10. Historical test work has been completed by well-known and reputable metallurgical testing laboratories. It is the QPs opinion that the metallurgical test work is suitable to support this level of study. Additional test work is required to advance the project to the next level.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

97

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

10Mineral Processing and Metallurgical Testing

 

The Project hosts the former Richmond Hill gold mine, operated from 1988 to 1993 as an open pit mine with heap leach facilities. The heap leach flow sheet was based on several column test programs primarily in-house at the St. Joe Technical Center metallurgical laboratory. Additional metallurgical testing was conducted while Richmond Hill was in operation at the on-site metallurgical testing laboratory. Since termination of operations at Richmond Hill, no significant cyanidation heap leach testing programs have been undertaken. That said, it is the opinion of the QP that the existing test work data is sufficient for the scope of this technical report.

 

The following discussion is segmented into two sections based on the available metallurgical test work. The first covers the historical Oxide heap leach cyanide testing, namely bottle roll and column tests used as the design basis for the original operations. The second segment on Transition (formerly referred to as Mixed) and Sulfide material flotation based on recent metallurgical testing (2023) at Base Metallurgical Laboratories (BaseMet) in Kamloops, B.C.

 

10.1Preliminary Geometallurgical Data Model Development

 

The RH deposit, as expected, has three primary geometallurgical domains, namely: Oxide, Mixed (transition), and Sulfide. This is evident in core logging, geochemical analysis and metallurgical specific analyses. As a preliminary run, a cluster analysis subroutine was run based on the drill core interval analyses: fire assay Au and Ag, cyanide soluble Au (CNAu), ICP geochemical analysis and metallurgical specific data, Ag:Au ratio and cyanide soluble Au to fire assay Au (CNAu:FAAu).

 

Table 10-1: Preliminary Geometallurgical Cluster Analysis Summary

 

Cluster Count Cluster Means
FA Au ppm CN Au ppm CNAu:FAAu FA Ag ppm Ag:Au
A 11,872 0.35 0.32 0.90 4.83 16.35
B 8,505 0.51 0.12 0.30 4.34 10.86
C 1,122 2.88 1.95 0.75 16.89 6.71
D 335 0.49 0.31 0.74 65.44 173.86
E 72 9.62 6.50 0.73 34.58 4.60

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

98

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 10-1: Preliminary Cluster Analysis Interval Analytical KPI’s by Cluster

 

10.2Historical Oxide and Mixed Metallurgical Testing

 

Historical Oxide metallurgical testing was conducted primarily at St. Joe’s Technical Center and on-site at the Richmond Hill Metallurgical Testing laboratory. Additional work was conducted at Dawson Metallurgical Laboratories, Bondar Clegg, Kappes, Cassiday & Associates and Heinen Linstrom and Associates. This data was used to support the design and engineering of the production processing facility at Richmond Hill which operated from 1988 to 1993.

 

Metallurgical test work results have been compiled into a common database to facilitate data analysis and incorporation into the geometallurgical model. The following discussion focuses on the historical cyanidation bottle roll and column tests.

 

10.2.1Historical Bottle Roll Tests

 

Figure 10-2 presents the gold calculated head grades for Richmond Hill bottle roll tests. The calculated Au head grades ran between 0.0027 opt to 0.699 opt with a mean of 0.052 opt and median of 0.035 opt.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

99

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-2: Richmond Hill Bottle Roll Test KPIs: Calculated Heads Au opt

 

The bottle roll test silver head grade distribution and statistics are presented in Figure 10-3. Median and Mean silver calculated heads grades are 0.22 opt and 0.472 respectively.

 

 

 

Figure 10-3: Richmond Hill Bottle Roll Test KPIs: Calculated Heads Ag opt

 

Bottle roll test Silver to Gold ratio of the Richmond Hill has a significant variance with range of 0.21 to 803.3.

 

Median and Mean Ag:Au ratio of 6.52 and 15.99 respectively suggest that a Merrill-Crowe circuit should be used for heap leach solution processing for precious metal recovery.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

100

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-4: Richmond Hill Bottle Roll Test KPIs: Silver to Gold ratio distribution

 

Bottle roll tests for Richmond Hill had median and mean gold recoveries of 79.0% and 70.2% respectively. It should be noted that the data is skewed on the low side owing to the inclusion of non-oxide bottle roll test data in the population. Where noted, non-oxide bottle roll tests were culled from the population for analysis.

 

 

 

Figure 10-5: Richmond Hill Bottle Roll Test KPIs: Gold Recovery Distribution

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

101

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Silver recoveries for the bottle tests had mean value of 40.8% mean of 39.7%. As with the gold recovery, the distribution is skewed owing to the presence of non-oxide material included in the population.

 

 

Figure 10-6: Richmond Hill Bottle Roll Test KPIs: Silver Recovery Distribution

 

10.2.2Historical Metallurgical Testing: Oxide & Transition Heap Leach

 

The Richmond Hill oxide material is amenable to cyanide heap processing for the recovery of precious metals. Individual Column test work data was combined into a common data set for analysis of the KPI’s. Where non-oxide column tests were identified, the corresponding data was excluded from the analysis. Consequently, non-oxide column tests that were not identified as such, tend to skew the results on the low side.

 

Figure 10-7 presents the column test gold calculated head grades for the oxide column tests. These ranged between 0.016 Au opt to 0.126 Au opt. Median and Mean gold calculated head grades were 0.044 opt and 0.0416 opt respectively.

 

 

 

Figure 10-7: Richmond Hill Oxide Column Test KPIs: Calculated Gold Head Grades Distribution (Au opt)

 

The oxide column test silver calculated head grade distribution and pertinent statistics are shown in Figure 10-8. The silver grades ranged between 0.014 opt and 1.063 opt with median and mean values of 0.165 and 0.214 opt Ag respectively.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

102

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-8: Richmond Hill Oxide Column Test KPIs: Calculated Silver Head Grades Distribution (Ag opt)

 

Oxide column test silver to gold ratios are presented in Figure 10-9. These range between 0.48 Ag:Au up to 14.13 Ag:Au. Median and Mean values for Ag:Au were 4.15 and 5.07 respectively. These ratios indicate that a Merrill-Crow circuit is warranted and recommended for solution processing and Richmond Hill.

 

 

 

Figure 10-9: Richmond Hill Oxide Column Test KPIs: Silver to Gold Ratio (Ag:Au)

 

Oxide column test gold recoveries, as shown in Figure 10-10, ranged between 1.79% to 95.1% with median and mean values of 84.9% and 65.5% respectively. As with the bottle roll tests, the distribution is skewed owing to the presence of high-sulfide transition and sulfide material in the sample population.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

103

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-10: Richmond Hill Oxide Column Test KPIs: Gold Recovery (Au%)

 

The distribution and statistics for the oxide column tests’ Silver recoveries are shown in Figure 10-11. Recoveries ranged from 0.25% to 65.2% with a median Ag recovery of 16.7% and mean Ag recovery of 20.17%.

 

 

 

Figure 10-11: Richmond Hill Column Test KPIs: Silver Recovery (Ag%)

 

10.3Sulfide and Mixed Metallurgical Testing

 

Although the current operating plan for Richmond Hill does not include processing of the high sulfide transition and sulfide material, discussion of recent metallurgical test work focusing on these materials follows.

 

10.3.1Historical Metallurgical Reports: Sulfide & Mixed Flotation

 

Between 1987 and 1991, five historical metallurgical test programs were conducted on sulfide material from the Richmond Hill gold deposit. These programs, which included investigations into mineralogy, gravity separation, roasting, bioleaching, flotation, and leaching, are summarized in Table 10-2. Notably, Dawson Metallurgical Laboratories in Murray, Utah, reported results in 1988 that closely align with those obtained during the 2023 test work performed by Base Metallurgical Laboratories (BaseMet) in Kamloops, B.C.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

104

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 10-2: Historical Metallurgical Reports

 

Test Program Year Sample ID
Process Mineralogy and CN Leach Tests of Sulfide Ore Samples from Richmond Hill Project, No. 5H06 1987 RH 85-54, 83, 102, 108
Dawson Metallurgical Laboratories, Inc., Cyanide Leaching with Intensive Pre-aeration on a Sample from the Richmond Hill Project, No. P-1395 1988 Not available
Dawson Metallurgical Laboratories, Inc., Results of Preliminary Cyanide Leach Test on 8 Samples from South Dakota, No. P 1590 1988 CV4-1A to 4A, CV5-1A to 4A
Extractive Technologies Metallurgical Laboratories, Agitation Cyanidation Test work, No. 0161 1989 CV-88-6, 8, 23
LAC Minerals-Richmond Hill Inc., Report on Samples Submitted by Tod Duex for Bottle Roll Analysis 1991 BR-1H1, BR-1H2, BRB-W1, BR-SR1, BR-DB1, BR-BD2, BR-SC1, BR-SC2, BR-B1, BR-W2, BR-SR2, BR-SR3, BR-B2

 

Source: K-Met 2023.

 

The mineralogical analysis shows that that the RH sulfide material contains fine gold locked within coarse gangue, as well as significant quantities of gold associated with fine- to medium-grained iron sulfides encapsulated in gangue minerals. Consistent with the 2023 test work, historical gravity concentration tests yielded modest gold recoveries ranging from 7% to 23%, and as a result, were not pursued as a primary processing method at this stage.

 

Whole ore leaching (WOL) demonstrated limited effectiveness, with average gold extraction of just 46%. However, improved recoveries were achieved through pre-treatment methods such as roasting, bioleaching, and pressure oxidation (POX) of the flotation concentrate, followed by cyanide leaching. Roasting and bioleaching increased gold recovery to between 74% and 80%.

 

The application of autoclaving (POX) prior to cyanide leaching significantly enhanced metallurgical performance, resulting in gold extraction of approximately 93% and silver extraction of 74%. Cyanide consumption during leaching remained low at 1.5 kg/t, though lime consumption was relatively high, averaging 7 kg/t.

 

10.3.2Metallurgical Report – BL1244

 

In August 2023, Base Metallurgical Laboratories (BaseMet) completed test program BL1244 on drill-core material from the Richmond Hill zone. This preliminary metallurgical investigation focused on evaluating gold and silver extraction across three distinct mineralogical classifications: oxide, mixed, and sulfide. The head assays for the master composite (MC) samples are summarized in Table 10-3. Gold concentrations range from 0.65 to 0.82 grams per tonne (g/t), while sulfur content varies significantly across the mineralogical classifications—from 1.64% in the RH22 Ox composite to 6.21% in the RH22 Sul (sulfide) composite results and methods from this program are detailed in BaseMet’s December 4, 2023, report titled BL1244: Preliminary Metallurgical Assessment of the Richmond Hill Deposit.

 

10.3.2.1Head Assays

 

The head assays for the master composite (MC) samples are summarized in Table 10-3. Gold concentrations range from 0.65 to 0.82 g/t, while sulfur content varies significantly across the oxidation classifications—from 1.64% in the RH22 Ox (oxide) composite to 6.21% in the RH22 Sul (sulfide) composite.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

105

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 10-3: Master Composite Head Assays – BaseMet 2023, BL1244

 

Sample Assays
Cu (%) Fe (%) Ag (g/t) Au (g/t) S (%) C (%) TOC (%)
RH22 Sul 0.013 7.18 5.0 0.65 6.21 0.25 0.07
RH22 Mix 0.014 7.85 2.8 0.82 5.16 0.50 0.09
RH22 Ox 0.014 8.32 1.4 0.74 1.64 <0.01 <0.01
Method FAAS FAAS ICP FAAS LECO LECO LECO

 

Notes: FAAS = Flame Atomic Absorption Spectroscopy; LECO = Infrared Combustion; TOC = Total Organic Carbon.

 

10.3.2.2Gravity-Recoverable Gold

 

Gravity-recoverable gold (GRG) test work was conducted on the three master composites showing relatively low GRG values across all samples. The test work utilized three nominal grind sizes: 80% passing (P80) 1,700 µm, P80 212 µm, and P80 75 µm. Among the samples, the oxide MC exhibited the highest GRG at 33%, while the sulfide MC showed the lowest at 8.7%. Given the low recoveries, no additional gravity concentration testing was pursued at the time since the work was focused on a primary processing method. It should be noted that gravity gold recovery may be beneficial as part of a hybrid flowsheet.

 

10.3.2.3Flotation Test Results

 

Rougher Flotation

 

Rougher flotation tests were carried out on the master composites at a grind size of approximately P80 75 µm and under natural pH conditions ranging from 5.6 to 7.0. Potassium amyl xanthate (PAX) was used as the primary collector, and methyl isobutyl carbinol (MIBC) was added to ensure consistent froth formation throughout the process.

 

Two PAX dosage levels were evaluated: a relatively low dosage of 80 g/t and a higher dosage of 200 g/t. The higher-dosage tests were conducted at a lower pulp density of 25% to 27% solids by weight, as increased viscosity was encountered during the initial flotation runs at higher densities. The overall flotation flowsheet employed for these tests is depicted in Figure 10-12.

 

 

 

Figure 10-12: Rougher Flotation Flowsheet—BaseMet 2023, BL1244

 

Gold recovery to the rougher flotation concentrates under the test conditions ranged from 62% to 69% across all three master composites, with the sulfide MC achieving the highest recovery at 69%. The increased PAX dosage, applied at a lower pulp density, resulted in a reduced mass pull for the sulfide MC and a corresponding increase in gold grade within the concentrate. For the oxide MC, however, the second rougher test (with higher PAX) showed minimal improvement.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

106

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Silver recovery generally mirrored gold, falling within a similar range of 66% to 69% for the mixed and sulfide MCs. In contrast, the oxide MC demonstrated significantly lower silver recovery, ranging from 39% to 44%.

 

Despite these recovery rates, the rougher flotation concentrate grades remained relatively low, between 2 and 6 g/t gold. As such, further test work is necessary to evaluate whether the concentrate can be upgraded to a saleable quality. Potential processing enhancements to increase concentrate grade or enable efficient gold extraction via leaching could include additional flotation stages, continuous gravity concentration, spiral concentration, or the use of shaking tables.

 

The detailed flotation recovery results and corresponding mass versus recovery performance curves are presented in Table 10-4 and Figure 10-13.

 

Table 10-4: Rougher Flotation Results – BaseMet 2023, BL1244

 

Test Sample

PAX

(g/t)

Weight

(%)

Assay Distribution (%)
Fe (%) Ag (g/t) Au (g/t) S (%) Fe Ag Au S
1 RH22—Sul 80 29.4 14.6 12.0 1.5 15.6 56 69 69 75
2 RH22—Mix 80 15.9 21.5 11.9 3.6 23.1 40 67 66 74
3 RN22—Ox 80 8.6 12.7 10.1 6.2 .1 12 39 67 41
7 RH22—Sul 200 17.0 27.4 19.2 2.8 35.2 62 69 68 88
8 RH22—Mix 200 11.6 26.9 13.4 5.1 31.1 38 66 62 71
9 RN22—Ox 200 8.6 12.4 11.1 6.1 7.8 13 44 68 43

 

 

 

Figure 10-13: Rougher Mass vs. Gold Recovery—BaseMet 2023, BL1244

 

10.3.2.4Diagnostic Leach

 

To evaluate leach performance across the master composites and to better understand how gold is associated with various mineral groups, a five-stage diagnostic leach test was performed. The test sequence began with a standard cyanide leach applied to each MC, ground to a primary grind size of P80 75 µm.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

107

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Subsequent stages involved treating the tailings from the previous leach step with specific reagents or acids to break down progressively more refractory mineral phases, followed by an additional cyanide leach after each treatment. This stepwise approach enabled identification of gold locked within different mineralogical contexts, such as oxides, sulfides, and silicates.

 

The full diagnostic leach procedure is illustrated in Figure 10-14, outlining the sequence of chemical treatments and corresponding cyanide leach stages used to quantify the gold deportment across mineral groups.

 

 

Figure 10-14: Diagnostic Leach Test Flowsheet – BaseMet 2023, BL1244

 

At each stage of the test, various minerals and mineral groups are dissolved by the acid used. The results are listed in Table 10-5.

 

Table 10-5: Diagnostic Leach – BaseMet 2023, BL1244

 

Stage Description of Gold Au Stage Extraction (%)
RH22—Sul RH22—Mix RH22—Ox
A: High-Intensity CN Leach Cyanide amenable gold 47.4 72.9 91.0
B/C: HCl Digestion/Cyanidation Carbonate locked 18.8 4.4 2.4
D/E: HNO3 Digestion/Cyanidation Arsenical minerals (arsenopyrite) 29.4 12.5 2.0
F: Aqua Regia Digestion Pyritic sulfide locked 3.5 1.9 2.6
Tailings Silicate (gangue) encapsulated 1.0 8.3 1.9
Total   100 100 100

 

The results show that the majority of gold in the oxide material is free or exposed, making it highly responsive to whole ore leaching (WOL), with an expected gold extraction of approximately 91%. For the mixed master composite (MC), gold extraction reached 72.9%, aligning with the WOL outcomes described in Section 10.2.7. Notably, 12.5% of the gold was recovered during the D/E stage (nitric acid digestion), although bulk mineral analysis (BMA) did not reveal significant arsenopyrite content. This suggests the presence of refractory gold not associated with arsenopyrite. The mixed MC also contained the highest proportion of gold encapsulated within silicate or gangue minerals. The sulfide MC demonstrated poor gold recovery in the initial cyanide leach stage; however, significant gold dissolution occurred during both the hydrochloric and nitric acid stages. Across all three composites, only minor amounts of gold were found to be locked in pyrite.

 

10.3.3Metallurgical Report – BL1346

 

In September 2023, intervals from 29 drill holes across seven distinct zones were collected to support metallurgical evaluation of the Richmond Hill deposit. The zones sampled include Twin Tunnels, Turn Around, Monitoring Well 3, Richmond Hill, Cleveland, Cole Creek, and Richmond Hill North. For each zone, master composites (MCs) were developed to represent the oxide, mixed, and sulfide mineralization layers. The corresponding MCs and their head grades are detailed in Table 10-3.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

108

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

According to the mine plan established at the time, the majority of the projected mined material is sourced from four primary zones: Twin Tunnels is expected to contribute approximately 40%, followed by Turn Around at 30%, Monitoring Well 3 at 20%, and Richmond Hill at 10%.

 

10.3.3.1Flotation Grind Series

 

Three preliminary rougher flotation tests were conducted on the sulfide master composite from the Twin Tunnels zone (MC-TT-S) to evaluate the impact of primary grind size on flotation performance. The sample was milled to target grind sizes of P80 50 µm, P80 75 µm, and P80 106 µm. Flotation was carried out at natural pH over a total duration of eight minutes. Potassium amyl xanthate (PAX), a nonselective collector for gold and sulfides, was applied at a dosage of 80 g/t based on feed mass.

 

Among the three grind sizes, the P80 75 µm condition yielded the most favorable results for both gold and silver recovery. Under these conditions, approximately 21% of the feed was recovered in the rougher concentrate.

 

The rougher concentrate test results are presented in Table 10-6, and the relationship between gold recovery and mass recovery is illustrated in Figure 10-15.

 

Table 10-6: Rougher Flotation Grind Series MC-TT-S – BaseMet 2023, BL1346

 

Test No.

Grind
Size
(P80 µm)

Weight Assay Distribution (%)
% g Au (g/t) Ag (g/t) Fe (%) S (%) Au Ag Fe S
BL1346-22 50 27.9 557.1 1.93 11.4 17.2 17.9 60.3 65.7 53.5 72.5
BL1346-23 75 21.1 419.1 2.87 15.1 22.9 25.6 65.8 68.1 55.6 78.4
BL1346-24 106 16.7 330.3 3.04 15.5 24.3 26.6 54.0 56.4 46.9 64.6

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

109

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-15: Gold Rougher Concentrate Recovery vs. Mass Recovery – BaseMet 2023, BL1346

 

10.3.3.2Preliminary Flotation Optimization

 

To further enhance flotation recovery from the MC-TT-S composite, a series of optimization tests were conducted incorporating three primary changes: an extended rougher flotation time of 10 minutes, an increased PAX dosage of 200 g/t, and a reduced pulp density ranging from 25% to 27%.

 

The results indicate these adjustments collectively influenced gold recovery to the rougher concentrate. Among the variables tested, the higher PAX dosage had the most significant effect, resulting in both the highest gold recovery and the greatest mass pull to the rougher concentrate. This suggests improved collector efficiency and increased recovery of gold/sulfides.

 

Conversely, operating at a lower pulp density appeared to reduce mass recovery, likely due to reduced particle-particle collision frequency and froth carrying capacity in the more dilute slurry.

 

The relationship between gold recovery and mass recovery for these optimization tests is presented in Figure 10-16, illustrating the effects of the modified flotation conditions on overall performance.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

110

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-16: Gold Rougher Concentrate Recovery vs. Mass Recovery – BaseMet 2023, BL1346

 

10.3.3.3Mixed and Sulfide Master Composite Flotation

 

The final rougher flotation flowsheet used on the 13 transition and sulfide master composites incorporated optimized conditions based on previous testing. These parameters included a primary grind size of P80 75 µm, a PAX collector dosage of 200 g/t, a 10-minute flotation residence time, and operation at a reduced pulp density.

 

Under these optimized conditions, gold recovery to the rougher concentrate ranged from 31.5% to 94.0% across the tested composites, highlighting the variability in flotation response among different material types. Full recovery data is presented in Table 10-7.

 

Analysis of the results indicated, as expected, a positive relationship between sulfur content and gold recovery—composites with higher sulfide levels tended to yield better flotation performance, as illustrated in Figure 10-14. In contrast, the head grade of gold showed no clear correlation with recovery, suggesting that mineralogical characteristics, particularly sulfide content, play a more critical role in flotation efficiency. This lack of correlation is demonstrated in Figure 10-18.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

111

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 10-7: Rougher Flotation Results – BaseMet 2023, BL1346

 

Zone Lithology Test Head Grade Recovery to Rougher Concentrates (%)
Au (g/t) S (%) Mass Au Ag Fe S
MC-TA Mixed 28 0.9 3.3 8.6 61.6 50.9 34.5 82.8
MC-TA Sulfide 29 0.8 5.6 16.2 80.9 75.2 53.3 89.3
MC-TT Mixed 30 0.7 5.8 15.8 67.0 64.8 44.5 79.4
MC-TT Sulfide 31 0.9 6.8 12.2 52.4 60.9 47.6 74.7
MC-MW3 Mixed 37 1.5 3.9 13.0 84.9 75.3 37.3 89.0
MC-MW3 Sulfide 38 4.2 7.2 17.5 94.0 87.9 39.9 91.1
MC-RH Mixed 39 1.2 1.1 2.7 31.5 36.5 8.0 88.5
MC-RH Sulfide 40 0.6 5.6 11.3 50.0 55.8 37.5 73.0
MC-CV Mixed 32 0.4 2.8 10.3 59.4 44.6 26.6 85.8
MC-CV Sulfide 33 2.3 5.2 9.5 50.7 35.5 23.3 74.0
MC-CC Mixed 34 0.6 2.8 7.4 60.4 54.9 33.6 92.1
MC-CC Sulfide 35 0.7 6.5 24.4 88.1 73.1 50.0 93.1
MC-RHN Sulfide 36 0.9 5.1 21.2 73.4 78.4 50.0 84.7

 

Notes: CC = Cole Creek; CV = Cleveland; MW3 = Monitoring Well 3; RH = Richmond Hill; RHN = Richmond Hill North; TA = Turn Around; TT = Twin Tunnels.

 

 

 

Figure 10-17: Gold Recovery vs. Sulfur Head Grade – BaseMet 2023, 1346

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

112

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-18: Gold Recovery vs. Gold Head Grade - BaseMet 2023, BL1346

 

10.4Richmond Hill Historical Operating Data

 

Historical operating data was made available to the QP for review and analysis. Figure 10-19 presents the commercial heap leach gold and silver recoveries as well as the production doré silver to gold ratio. Heap leach recoveries maxed out at 62.3% and 16.9% for gold and silver respectively and are reflective of operational issues encountered during production. Also, it is reported that significant transition and sulfide ore types were stacked on the heap resulting in lower overall gold and silver recoveries. To compound the recovery issues, leaching was terminated prematurely owing to the termination of operations. As the recoveries are considerably lower than would be expected using proper ore control methods and current heap leach operating procedures developed over the last 30 plus years. Reported issues with the historical operations include:

 

Processing of lower grade material,

Processing of sulfide material,

Processing of high-sulfide transition material

Issues with pH control, and,

Problems with solution management during winter operations.

 

It is the QP’s opinion that that the projected recovery can be attained with mitigation of the above issues and a proper ore control program.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

113

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 10-19: Historical Richmond Hill Heap Leach KPI’s Au and Ag Recovery, Recovered Ag:Au Ratio

 

10.5Recovery Estimates

 

Projected recoveries are based on the available metallurgical test work data and generally reflect the median of the respective test work results.

 

Table 10-8: Projected Precious Metal Recoveries

 

Metallurgical Recovery Estimates

Material Type
Process

 

Oxide
Heap Leach

  

Low Sulfide
Transition
Heap Leach

  

Low Sulfide
Transition
Flotation Mill

  

Sulfide
Flotation Mill

 
Gold   89%   65%   80%   85%
Silver   30%   20%   70%   85%

 

10.6Summary and Recommendations

 

The Richmond Hill oxide material is amenable to cyanidation heap leach processing. The Richmond Hill sulfide material is amenable to bulk sulfide froth flotation. Transition material can be processed through either method but requires determination of a cut-over grade for optimum economics.

 

It is the QP’s opinion that the existing test work is suitable for this level of study and projected recoveries are more than reasonable.

 

Additional metallurgical testing is required to support future studies. This work will likely result in a better definition of metal recoveries and reagent consumptions. This will improve the accuracy of future capital and operating cost estimates as well as production forecasting.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

114

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11Mineral Resource Estimates

 

11.1Mineral Resource

 

The mineral resource estimate for Richmond Hill includes mineral resources amenable to heap leaching and mineral resources amenable to milling. The mineral resource amenable to leaching consists of the oxide and transition material types, and the mineral resource amenable to milling consists of the sulfide material. Table 11-1 presents the mineral resource estimate. The measured and indicated mineral resource amenable to leaching amounts to 269.8 million tons at 0.0135 oz/t gold and 0.141 oz/t silver for 3.65 million ounces of contained gold and 38.1 million ounces of contained silver. Inferred mineral resource amenable to leaching is an additional 254.2 million tons at 0.0103 oz/t gold and 0.090 oz/t silver for 2.61 million ounces of contained gold and 22.8 million ounces of contained silver.

 

The measured and indicated mineral resource amenable to milling amounts to 69.6 million tons at 0.0141 oz/t gold and 0.139 oz/t silver for 982,100 ounces of contained gold and 9.68 million ounces of contained silver. Inferred mineral resource amenable to milling is an additional 202.2 million tons at 0.0121 oz/t gold and 0.145 oz/t silver for 2.45 million ounces of contained gold and 29.3 million ounces of contained silver.

 

The measured and indicated mineral resource for leach and mill material amounts to 339.4 million tons at 0.0137 oz/t gold and 0.141 oz/t silver for 4.64 million ounces of contained gold and 47.8 million ounces of contained silver. Inferred mineral resource for leach and mill material is an additional 456.4 million tons at 0.0111 oz/t gold and 0.114 oz/t silver for 5.06 million ounces of contained gold and 52.1 million ounces of contained silver.

 

The measured, indicated, and inferred mineral resources reported herein are contained within a conceptual constraining pit shell to demonstrate “reasonable prospects for economic extraction” to meet the definition of mineral resources in S-K 1300. Figure 11-1 shows the pit shell that is based on measured, indicated, and inferred mineral resource. The constraining pit shell is also constrained by the Richmond Hill Project Boundary. Only mineralization inside the boundary was allowed to contribute to the economics for development of the shell, though waste mining outside of the boundary, to extract mineralization inside the boundary, was allowed.

 

Table 11-1: Mineral Resource Estimate

 

Resource Category 

AuEq COG
(oz/t)

   Ktons  

AuEq
(oz/t)

  

Gold
(oz/t)

  

Silver
(oz/t)

  

Gold
(koz)

  

Silver
(koz)

 
Leach Resource:                                   
Measured Mineral Resource        113,748    0.0164    0.0158    0.160    1,793.4    18,208 
Oxide   0.0026    94,537    0.0165    0.0158    0.167    1,493.7    15,788 
Transition   0.0041    19,211    0.0161    0.0156    0.126    299.7    2,421 
Indicated Mineral Resource        156,019    0.0125    0.0119    0.128    1,860.0    19,884 
Oxide   0.0026    127,237    0.0122    0.0117    0.128    1,488.7    16,286 
Transition   0.0041    28,783    0.0134    0.0129    0.125    371.3    3,598 
Meas/Indic Mineral Resource        269,768    0.0141    0.0135    0.141    3,653.3    38,092 
Oxide   0.0026    221,774    0.0140    0.0134    0.145    2,982.4    32,074 
Transition   0.0041    47,994    0.0145    0.0140    0.125    671.0    6,018 
Inferred Mineral Resource        254,186    0.0106    0.0103    0.090    2,613.4    22,787 
Oxide   0.0026    211,994    0.0101    0.0098    0.085    2,077.5    18,019 
Transition   0.0041    42,192    0.0131    0.0127    0.113    535.8    4,768 
Mill Resource (Sulfides):                                   
Measured Mineral Resource   0.0050    20,703    0.0184    0.0165    0.151    341.6    3,126 
Indicated Mineral Resource   0.0050    48,893    0.0147    0.0131    0.134    640.5    6,552 
Meas/Indic Mineral Resource   0.0050    69,596    0.0158    0.0141    0.139    982.1    9,678 
Inferred Mineral Resource   0.0050    202,221    0.0139    0.0121    0.145    2,446.9    29,322 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

115

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Resource Category 

AuEq COG
(oz/t)

   Ktons  

AuEq
(oz/t)

  

Gold
(oz/t)

  

Silver
(oz/t)

  

Gold
(koz)

  

Silver
(koz)

 
Leach and Mill Mineral Resource:                                   
Measured Mineral Resource        134,452    0.0167    0.0159    0.159    2,135.0    21,334 
Indicated Mineral Resource        204,912    0.0130    0.0122    0.129    2,500.5    26,436 
Meas/Indic Mineral Resource        339,364    0.0145    0.0137    0.141    4,635.4    47,770 
Inferred Mineral Resource        456,407    0.0121    0.0111    0.114    5,060.3    52,109 

 

Notes:

 

1. The Mineral Resource estimate has an effective date of February 3, 2025.

2. All figures are rounded to reflect the relative accuracy of the estimate and therefore numbers may not appear to add precisely.

3. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.

4. Mineral Resources are based on prices of $2,000/oz gold and $25/oz silver.

5. Mineral Resources for leach material are based on a gold equivalent cut-off of 0.0026 oz/t for oxide material and 0.0041 oz/t for transition material. Mineral Resources for mill material are based on a gold equivalent cut-off of 0.0050 oz/t.

6. The gold equivalent value for each material is as follows:

Oxide (Leach): Gold equivalent (oz/t) = gold (oz/t) + 0.00418 x silver (oz/t), based on gold recovery of 89% and silver recovery of 30%.

Transition (Leach): Gold equivalent = gold (oz/t) + 0.00382 x silver (oz/t), based on gold recovery of 65% and silver recovery of 20%.

Sulfide (Mill): Gold equivalent = gold (oz/t) + 0.0127 x silver (oz/t), based on gold recovery of 85% and silver recovery of 85%.

7. The gold equivalent values account for metal recoveries, treatment charges, refining costs, and refinery payable percentages.

8. Table 11-4 accompanies this Mineral Resource statement and shows all relevant parameters for mineral resources.

9. Includes 3.8% NSR royalty.

10. Mineral Resources are reported in relation to a conceptual constraining pit shell to demonstrate reasonable prospects for economic extraction, as required by the definition of Mineral Resource in S-K 1300; mineralization lying outside of the pit shell is excluded from the Mineral Resource.

11. The Mineral Resource estimate is also constrained by the Richmond Hill Project Boundary. Only mineralization inside this boundary is included in the Mineral Resource Estimate, though waste removal outside the boundary is allowed.

12. The Mineral Resources reported are contained on mineral titles controlled by Dakota Gold.

13. The Mineral Resources are reported in-situ without any dilution or loss considerations, as a point of reference.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

116

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

 

 

Figure 11-1: Constraining Shell for Mineral Resource Estimate

 

11.2Price Sensitivity

 

A sensitivity analysis of metal prices was conducted for the mineral resource estimate at the following prices:

 

$1,600/oz gold and $20.00/oz silver,

$1,800/oz gold and $22.25/oz silver,

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

117

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

$2,000/oz gold and $25.00/oz silver (base case),

$2,200/oz gold and $27.50/oz silver, and

$2,400/oz gold and $30.00/oz silver.

 

Restraining pit shells were developed for each case and resources calculated at gold equivalent cut-off grades appropriate for the case. Table 11-2 shows the results of the sensitivity analysis for the leach resource. Total kilotons for each case are also provided to gauge the increase in the size of the constraining pit shells. The leach mineral resource is insensitive to prices. A relatively large amount of the available mineral resource is extracted at the $1,600/oz gold price and the increase in resource at higher prices is modest, even up to the $2,400/oz price. Note that total tons increased from 1.1 billion tons to 1.5 billion tons with a small impact on the mineral resource.

 

Table 11-3 shows the results of the sensitivity analysis for mill resource. Measured and indicated mineral resources are insensitive to price. Inferred mineral resource increased from 141.2 million tons in the $1,600/oz case to 240.9 million tons for the $2,400/oz case, an increase of about 70%. Contained gold ounces increased about 43% between the $1,600/oz and $2,400/oz case for inferred mineral resources.

 

Table 11-2: Mineral Resource at Various Prices – Leach Resources

 

Price/Resource Category 

AuEq COG
(oz/t)

  

 

Ktons

  

AuEq
(oz/t)

  

Gold
(oz/t)

  

Silver
(oz/t)

  

Gold
(koz)

  

Silver
(koz)

  

Total
Ktons

 
$1600 Gold, $20.00 Silver:                                        
Measured Mineral Resource   Oxide    108,414    0.0170    0.0164    0.166    1,778.0    17,997      
Indicated Mineral Resource   0.0032    143,593    0.0131    0.0126    0.132    1,809.3    18,954      
Meas/Indic Mineral Resource   Transition    252,007    0.0148    0.0142    0.147    3,587.3    36,951    1,095,300 
Inferred Mineral Resource   0.0052    211,774    0.0117    0.0113    0.097    2,393.0    20,542      
$1800 Gold, $22.50 Silver:                                        
Measured Mineral Resource   Oxide    111,432    0.0167    0.0160    0.163    1,782.9    18,163      
Indicated Mineral Resource   0.0029    149,415    0.0128    0.0122    0.130    1,822.9    19,424      
Meas/Indic Mineral Resource   Transition    260,847    0.0145    0.0138    0.144    3,605.8    37,587    1,209,836 
Inferred Mineral Resource   0.0046    231,589    0.0111    0.0107    0.093    2,478.0    21,538      
$2000 Gold, $25.00 Silver:                                        
Measured Mineral Resource   Oxide    113,748    0.0164    0.0158    0.160    1,793.4    18,208      
Indicated Mineral Resource   0.0026    156,019    0.0125    0.0119    0.128    1,860.0    19,884      
Meas/Indic Mineral Resource   Transition    269,767    0.0141    0.0135    0.141    3,653.3    38,092    1,367,025 
Inferred Mineral Resource   0.0041    254,186    0.0106    0.0103    0.090    2,613.4    22,787      
$2200 Gold, $27.50 Silver:                                        
Measured Mineral Resource   Oxide    115,438    0.0162    0.0156    0.159    1,800.8    18,355      
Indicated Mineral Resource   0.0023    159,556    0.0122    0.0117    0.126    1,866.8    20,104      
Meas/Indic Mineral Resource   Transition    274,994    0.0139    0.0133    0.140    3,667.6    38,459    1,416,143 
Inferred Mineral Resource   0.0038    264,912    0.0104    0.0100    0.087    2,649.1    23,047      
$2400 Gold, $30.00 Silver:                                        
Measured Mineral Resource   Oxide    116,806    0.0161    0.0154    0.157    1,798.8    18,339      
Indicated Mineral Resource   0.0021    162,506    0.0121    0.0116    0.124    1,885.1    20,151      
Meas/Indic Mineral Resource   Transition    279,312    0.0138    0.0132    0.138    3,683.9    38,489    1,505,715 
Inferred Mineral Resource   0.0034    277,569    0.0101    0.0097    0.085    2,692.4    23,593      

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

118

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-3: Mineral Resource at Various Prices – Mill Resources

 

Price/Resource Category 

AuEq COG
(oz/t)

   Ktons  

AuEq
(oz/t)

  

Gold
(oz/t)

  

Silver
(oz/t)

  

Gold
(koz)

  

Silver
(koz)

  

Total
Ktons

 
$1600 Gold, $20.00 Silver:                                        
Measured Mineral Resource        19,115    0.0194    0.0174    0.158    332.6    3,020      
Indicated Mineral Resource   Sulfide    41,215    0.0158    0.0141    0.138    581.1    5,688      
Meas/Indic Mineral Resource   0.0063    60,330    0.0169    0.0151    0.144    913.7    8,708    1,095,300 
Inferred Mineral Resource        141,239    0.0153    0.0135    0.152    1,906.7    21,468      
$1800 Gold, $22.50 Silver:                                        
Measured Mineral Resource        19,989    0.0188    0.0169    0.154    337.8    3,078      
Indicated Mineral Resource   Sulfide    44,472    0.0152    0.0136    0.134    604.8    5,959      
Meas/Indic Mineral Resource   0.0056    64,461    0.0163    0.0146    0.140    942.6    9,038    1,209,836 
Inferred Mineral Resource        170,316    0.0146    0.0128    0.149    2,180.0    25,377      
$2000 Gold, $25.00 Silver:                                        
Measured Mineral Resource        20,703    0.0184    0.0165    0.151    341.6    3,126      
Indicated Mineral Resource   Sulfide    48,893    0.0147    0.0131    0.134    640.5    6,552      
Meas/Indic Mineral Resource   0.0050    69,596    0.0158    0.0141    0.139    982.1    9,678    1,367,025 
Inferred Mineral Resource        202,221    0.0139    0.0121    0.145    2,446.9    29,322      
$2200 Gold, $27.50 Silver:                                        
Measured Mineral Resource        21,165    0.0181    0.0163    0.149    345.0    3,154      
Indicated Mineral Resource   Sulfide    51,015    0.0143    0.0127    0.131    647.9    6,683      
Meas/Indic Mineral Resource   0.0046    72,180    0.0154    0.0138    0.136    992.9    9,837    1,416,143 
Inferred Mineral Resource        218,806    0.0135    0.0117    0.141    2,560.0    30,852      
$2400 Gold, $30.00 Silver:                                        
Measured Mineral Resource        21,589    0.0178    0.0160    0.147    345.4    3,174      
Indicated Mineral Resource   Sulfide    53,408    0.0140    0.0124    0.128    662.3    6,836      
Meas/Indic Mineral Resource   0.0042    74,997    0.0151    0.0134    0.133    1,007.7    10,010    1,505,715 
Inferred Mineral Resource        240,938    0.0130    0.0113    0.136    2,722.6    32,768      

 

11.3Mineral Resource Parameters

 

Metal prices for the Mineral Resource estimate are $2,000/oz gold and $25/oz silver. These prices are reasonable based on: 1) historical 3-year trailing averages, 2) prices used by other companies for comparable projects, and 3) long range consensus price forecasts prepared by various bank analysts.

 

Table 11-4 shows the economic parameters for the mineral resources estimate. The mining cost is estimated at $2.15 per total ton. This cost is based on a review of comparable projects in the western US.

 

The unit processing costs were estimated by Woods for the various material types at $3.39/t for oxide leach material, $4.14/t for transition leach material and $6.82/t for sulfide mill material. The costs are based on a nominal process production rate of 30,000 tons per day or about 10.95 million tons per year. The gold and silver recovery estimates were also estimated by Woods based on the available testing data.

 

The unit G&A cost of $1.00/t amounts to $912,500 per month which is a reasonable estimate for this mineral resource estimate.

 

IMC assumed refinery payables of 100% for gold and 100% for silver and refining costs of $5.00/oz gold and $0.25/oz silver for leach material. Woods estimated payable amounts of 95.5% for gold and 95.0% for silver for mill material, based on the mill producing a marketable gold sulfide concentrate by flotation. Treatment and refining costs for mill material are estimated at $6.00/oz gold and $0.40/oz silver. The Project is also subject to a 3.8% NSR royalty.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

119

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Due to two products, and variable recoveries by material type, a gold equivalent value was calculated for each block to tabulate proposed quantities of resource. First, the gold and silver NSR factors are calculated as follows for oxide:

 

Gold NSR Factor = ($2,000 – $5.00) x 0.89 x 1.00 x 0.962 = $1,708/t
Silver NSR Factor = ($25 – $0.25) x 0.20 x 1.00 x 0.962 = $7.14/t

 

The units are US$ per ounce. The 0.962 term represents an allowance for the royalty.

 

The silver factor for the gold equivalent calculation is:

 

Ag Factor for Gold Equivalent = Silver NSR Factor / Gold NSR Factor

Ag Factor for Gold Equivalent = $7.14 / $1,708 = 0.00418

AuEq (oz/t) = gold (oz/t) + 0.00418 x silver (oz/t)

 

For oxide the breakeven gold equivalent cut-off grade is 0.0038 oz/t, and the internal cut-off grade is 0.0026 oz/t. Internal cut-off applies to blocks that must be removed from the pit, so mining is a sunk cost.

 

The parameters and cut-offs for the other material types are also shown on Table 11-4. The gold equivalent cut-off grades vary by material type.

 

Table 11-4: Economic Parameters for Mineral Resource Estimate

 

Material Type

Process

  Units  

Oxide

Leach

  

Trans

Leach

  

Sulfide

Mill

   Waste 
Commodity Prices                   
Gold Price Per Ounce   (US$)   2000   2000   2000     
Silver Price Per Ounce  (US$)    25.00    25.00    25.00      
Plant Production Rate  (ktpy)    10,950    10,950    10,950      
Mining Cost Per Total Tonne                        
Mining Cost  (US$)    2.150    2.150    2.150    2.150 
Process and G&A Cost Per Tonne                        
Processing  (US$)    3.390    4.150    6.830      
G&A  (US$)    1.000    1.000    1.000      
Total Process and G&A  (US$)    4.390    5.150    7.830      
Plant Recovery                        
Gold  (%)    89%   65%   85%     
Silver  (%)    30%   20%   85%     
Treatment/Refining Payables and Costs                        
Gold Payable  (%)    100.0%   100.0%   95.5%     
Silver Payable  (%)    100.0%   100.0%   95.0%     
Gold Treatment/Refining Per Ounce  (US$)    5.00    5.00    6.00      
Silver Treatment/Refining Per Ounce  (US$)    0.25    0.25    0.40      
Royalties                        
Royalty  (%)    3.8%   3.8%   3.8%     
NSR Factors                        
Gold NSR Factor  ($/oz)    1,708    1,247    1,557      
Silver NSR Factor  ($/oz)    7.14    4.76    19.11      
Silver Factor for Gold Equivalent  (none)    0.00418    0.00382    0.01227      
Gold Equivalent Cutoff Grade                        
Breakeven Cutoff Grade  (oz/t)    0.0038    0.0059    0.0064      
Internal Cutoff Grade  (oz/t)    0.0026    0.0041    0.0050      

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

120

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.4Additional Information

 

The mineral resources are classified in accordance with the requirements of S-K 1300. The mineral resource estimate reflects the reasonable expectation that all necessary permits and approvals will be obtained and maintained. It is the opinion of the QP for this section that technical and economic factors likely to influence the prospects of economic extraction can be resolved with additional work. In particular, more metallurgical testing will better define process methods, metal recoveries and costs. More drilling will better define geologic domains in some areas of the deposit.

 

There is uncertainty in the estimates of measured, indicated, and inferred mineral resources. Some of the sources of uncertainty are common to all projects and all classes of the mineral resources and include: the spatial location of the samples, sample recovery in the drilling and sampling processes, assaying methods and results, data processing and handling, assumptions of geologic interpretations and continuity of grades between samples.

 

Uncertainty in the estimation of measured mineral resources should be relatively low. The sampling density is sufficient that the potential sources of uncertainty listed above should largely by mitigated by various sampling from various time periods and companies.

 

The uncertainty related to indicated mineral resources is higher than measured mineral resources due to lower sampling density and lower confidence in geologic interpretation. However, the data density is adequate for reasonable interpretations of geologic conditions and grade quality and continuity.

 

Uncertainty in the estimation of inferred mineral resources can be high since sampling data is more limited and geologic uncertainty higher. However, given the relatively disseminated nature of the deposit, the QP for this section is confident that the inferred mineral resources meet the criteria that the majority of the inferred mineral resource can be upgraded to indicated or measured mineral resources with additional exploration.

 

There is no guarantee that any of the mineral resources will be converted to mineral reserve. There is also no guarantee that any of the inferred mineral resources will be upgraded to measured or indicated mineral resources or to mineral reserves. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

The Project is subject to the normal risks that mining projects face including changes to metal prices, changes to government regulations, social risks, uncertainty in mineral resource and recovery estimates, permitting risks, financing risks, and costs higher than forecast.

 

11.5Description of the Block Model

 

11.5.1General

 

The resource model is based on 20 ft x 20 ft x 20 ft high blocks. The coordinate system for the Project is a local system initiated by Homestake Mining Company. This will be referenced as the January 2025 model.

 

The previous mineral resource estimate for the project is dated effective October 5, 2023, and is reported in a technical report summary dated April 30, 2024. The resource model for that report will be referenced as the October 2023 model.

 

11.5.2Drilling Data

 

The drilling database provided to IMC consisted of 1058 drillholes and 457,392 ft of drilling. Ten of the holes were outside of the model limits. Drilling data in the model limits by company is shown on Table 11-5. This represents the drilling data used for the resource model update.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

121

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-5: Drilling by Company in Model Limits

 

Company  No. of Holes   Feet   Sample Intervals 
St. Joe, Bond Gold, Homestake   828    269,463    54,012 
Coeur   74    27,280    2,722 
Dakota Gold   146    149,410    30,743 
All Drilling   1,048    446,153    87,477 

 

Figure 11-2 shows drillholes by company and also shows the locations for cross sections A-A’ and B-B’ that are referenced in this report section.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

122

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-2: Drillhole Locations by Company

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

123

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.3Geologic Controls

 

11.5.3.1Rock Types

 

Rock type interpretations for seven major rock types have been developed as 3D solids and incorporated into the resource model. Table 11-6 shows the rock types.

 

Table 11-6: Model Rock Types

 

Rock Type  Code  Description
Tbx  20  Tertiary Breccia
Tsl  30  Tertiary Sills
Tdk  40  Tertiary Dikes
Pzu  45  Paleozoics-Undifferentiated
Cdw  50  Cambrian Deadwood
Pgn  60  Precambrian Greenstone
Pff  70  Precambrian Flagrock
Pef  80  Precambrian Ellison

 

Figure 11-3 shows the rock types projected on the resource shell walls and surface topography. Figure 11-4 and Figure 11-5 show the rock types on the A-A’ and B-B’ cross sections respectively.

 

All the rock types host economic mineralization. The contacts between the Precambrian units are steep and trend north-south. The Precambrian Flagrock is between the Precambrian Greenstone to the west and Precambrian Ellison to the east. The Tertiary breccia and Tertiary dikes are steep north-south trending units. The Cambrian Deadwood and Tertiary sills are flatter lying units.

 

The 3D solids were used to assign rock codes to the model blocks and rock codes were also assigned to the assay database by back-assignment from the solids. There were rock type designations in the database, but the back-assigned values were used for the resource model so the assay assignments would be consistent with the block they were located.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

124

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-3: Rock Types on the Resource Shell

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

125

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-4: Rock Types on Cross Section A-A’

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

126

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-5: Rock Types on Section B-B’

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

127

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.3.2Oxidation Zones

 

Interpretation of oxidations zones were developed as surfaces and incorporated into the resource model. The surfaces were developed based on ratio of cyanide soluble to total gold assays in the Dakota Gold drilling and cyanide soluble to total gold ratios in bottle roll tests conducted for the St. Joe and Bond Gold drilling. Table 11-7 shows the zones and definition.

 

Table 11-7: Model Oxidation Zones

 

Oxidation Type  Code  Definition
Oxide  10  Ratio of CNAu/Au >70%
Transition  20  70% < CNAu/Au < 40%
Sulfide  30  Ratio of CnAu/Au < 40%

 

Figure 11-6 shows the oxidation zones on the walls of the resource shell. The oxidation zones did not impact grade estimation but are important for metallurgical purposes.

 

This is a significant change from the model used for the October 2023 mineral resource estimate. For that model the domains were designed based on picks of oxide, transition, and sulfide minerals as noted in the drilling logs. Most of the holes were drilled using reverse circulation, so only chips were available for logging. The updated zones increased the size of the oxide zone and reduced the size of the sulfide zone. Analytical data has confirmed that the transition zone is thinner than previously estimated.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

128

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-6: Oxidation Zones on the Resource Shell

 

11.5.4Cap Grades and Compositing

 

Probability plots and sorted lists of the higher-grade assay intervals for gold and silver were examined to determine cap grades. Table 11-8 shows the cap grades and the number of assays capped by rock type. A relatively small numbers of assays were capped for each metal in each population. The cap grades generally correspond to the upper 99.9 percentile of the populations.

 

The assay database was composited to regular 10 ft downhole composites. It is noted this is one-half of the 20 ft bench height used for the model. The smaller composite length allows capturing some of the narrower dikes and sills and also tends to result in less grade smoothing during block grade estimation. The rock type was not respected during compositing; the composite rock type was based on the majority rock type.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

129

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-8: Cap Grades and Number of Assays Capped

 

Lithology      Au Cap   Ag Cap   Ag Cap   Number of Assays 
Code   Lithology  (oz/t)   (ppm)   (oz/t)   Gold   Silver 
20   Tertiary Breccia   0.30    65    1.90    19    19 
30   Tertiary Sills   0.15    95    2.77    6    7 
40   Tertiary Dikes   0.23    70    2.04    12    11 
45   Paleozoic (undif)   0.09    none    none    4    none 
50   Cambrian Deadwood   0.20    180    5.25    16    13 
60   Precambrian Greenstone   0.33    85    2.48    19    16 
70   Precambrian Flagrock   0.30    200    5.83    9    14 
80   Precambrian Ellison   0.15    80    2.33    6    5 

 

11.5.5Summary Statistics

 

Table 11-9 shows summary statistics for gold and silver for the assay intervals. The table shows values by the major rock types. The left side of the table shows uncapped values and the right side shows capped values. For gold the Tertiary sills and the Precambrian Ellison are lower in grade than the other units. The Paleozoic rock types are adjacent to the main deposit area and don’t have much drilling. For silver, the Cambrian Deadwood is considerably higher than the other units. Minimum values for the samples represented on the table are 0.0001 oz/t for gold and 0.001 oz/t for silver. Also, the statistics are limited to samples in the model limits.

 

Table 11-10 shows summary statistics for 10 ft composites. The statistics are based on composites with a minimum gold value of 0.0001 oz/t and silver value of 0.001 oz/t, but lower grade assays, including 0, are incorporated into the composites.

 

Figure 11-7 shows a probability plot of gold in the composites for the various rock types. The lower grade nature of the Tertiary sills and Precambrian Ellison are evident on the plot. Figure 11-8 shows the probability plot for silver. The higher-grade nature of the Deadwood is evident.

 

Table 11-9: Summary Statistics of Assays

 

  Not Capped   Capped 
Metal Rock Type  No. of
Samples
   Mean
(oz/t)
   Std Dev
(oz/t)
  

Max

(oz/t)

   No. of
Samples
   Mean
(oz/t)
   Std Dev
(oz/t)
   Max
(oz/t)
 
                                 
Gold:        
All Samples   77,826    0.0135    0.0248    0.955    77,826    0.0133    0.0224    0.330 
Tbx-Breccia   17,047    0.0152    0.0262    0.955    17,047    0.0151    0.0238    0.300 
Tsl-Sills   4,959    0.0089    0.0150    0.381    4,959    0.0089    0.0138    0.150 
Tdk-Dikes   10,026    0.0121    0.0214    0.653    10,026    0.0119    0.0194    0.230 
Pzu-Paleozoic   1,640    0.0068    0.0228    0.685    12,715    0.0145    0.0192    0.200 
Cdw-Deadwood   12,715    0.0146    0.0205    0.420    15,162    0.0149    0.0283    0.330 
Pgn-Greenstone   15,162    0.0150    0.0312    0.830    13,193    0.0130    0.0225    0.300 
Pff-Flagrock   13,193    0.0131    0.0248    0.732    3,084    0.0079    0.0147    0.150 
Pef-Ellison   3,084    0.0082    0.0194    0.497    3,117    0.0079    0.0146    0.150 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

130

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

  Not Capped   Capped 
Metal Rock Type  No. of
Samples
   Mean
(oz/t)
   Std Dev
(oz/t)
  

Max

(oz/t)

   No. of
Samples
   Mean
(oz/t)
   Std Dev
(oz/t)
   Max
(oz/t)
 
                                 
Silver:                                        
All Samples   69,627    0.128    0.402    44.77    69,627    0.124    0.263    5.83 
Tbx-Breccia   16,320    0.107    0.180    8.00    16,320    0.105    0.146    1.90 
Tsl-Sills   3,716    0.110    0.393    15.00    3,716    0.102    0.236    2.77 
Tdk-Dikes   9,084    0.107    0.206    7.38    9,084    0.105    0.160    2.04 
Pzu-Paleozoic   824    0.065    0.084    0.58    824    0.065    0.084    0.58 
Cdw-Deadwood   9,272    0.238    0.471    11.68    9,272    0.237    0.445    5.25 
Pgn-Greenstone   14,501    0.103    0.286    25.78    14,501    0.100    0.173    2.48 
Pff-Flagrock   13,185    0.136    0.650    44.77    13,185    0.126    0.337    5.83 
Pef-Ellison   2,725    0.098    0.538    24.03    2,725    0.086    0.209    2.33 

 

Table 11-10: Summary Statistics of 10 ft Composites

 

  Not Capped   Capped 
Metal Rock Type  No. of
Samples
  

Mean

(oz/t)

   Std Dev
(oz/t)
  

Max

(oz/t)

   No. of
Samples
   Mean
(oz/t)
  

Std Dev

(oz/t)

   Max
(oz/t)
 
                                 
Gold:        
All Samples   40,576    0.0129    0.0213    0.488    40,576    0.0128    0.0197    0.330 
Tbx-Breccia   8,475    0.0152    0.0242    0.488    8,475    0.0150    0.0220    0.300 
Tsl-Sills   2,834    0.0086    0.0133    0.193    2,834    0.0085    0.0126    0.149 
Tdk-Dikes   5,250    0.0116    0.0189    0.431    5,250    0.0114    0.0171    0.223 
Pzu-Paleozoic   929    0.0061    0.0162    0.351    929    0.0054    0.0077    0.067 
Cdw-Deadwood   7,094    0.0137    0.0178    0.324    7,094    0.0136    0.0168    0.200 
Pgn-Greenstone   7,572    0.0146    0.0260    0.441    7,572    0.0144    0.0246    0.330 
Pff-Flagrock   6,734    0.0125    0.0202    0.369    6,734    0.0124    0.0192    0.285 
Pef-Ellison   1,688    0.0079    0.0164    0.371    1,688    0.0076    0.0125    0.149 
Silver:                                        
All Samples   35,431    0.127    0.303    18.03    35,431    0.123    0.232    5.47 
Tbx-Breccia   8,005    0.106    0.139    3.63    8,005    0.105    0.126    1.90 
Tsl-Sills   2,090    0.101    0.308    7.53    2,090    0.094    0.202    2.77 
Tdk-Dikes   4,616    0.105    0.174    5.19    4,616    0.103    0.140    2.01 
Pzu-Paleozoic   453    0.061    0.079    0.47    453    0.061    0.079    0.47 
Cdw-Deadwood   5,276    0.229    0.426    9.20    5,276    0.226    0.399    5.25 
Pgn-Greenstone   7,043    0.101    0.197    8.52    7,043    0.098    0.147    2.48 
Pff-Flagrock   6,526    0.132    0.439    18.03    6,526    0.124    0.273    5.47 
Pef-Ellison   1,422    0.098    0.373    10.34    1,422    0.087    0.187    2.33 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

131

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-7: Probability Plot of Gold by Rock Type – 10 ft Composites (IMC, 2024)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

132

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-8: Probability Plot of Silver by Rock Type – 10 ft Composites (IMC, 2024)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

133

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.6Variogram Analysis

 

A variogram analysis for gold mineralization was completed for the major rock types. First, approximately 60 directional variograms were calculated to search the entire sphere in about 22.5-degree increments for each rock type. These were examined to find longest range, highest clarity, variograms that might be considered to define the primary direction. Given a candidate, or candidates, for a primary direction, a series of eight variograms were calculated to search the plane perpendicular to the primary direction, to look for the secondary and tertiary axes directions. Usually, good candidates were evident for primary directions that seemed reasonable based on the geology. It is often difficult to define secondary and tertiary directions because variogram ranges in those directions are similar to the spacing between the available samples. The variograms were calculated on the 10 ft composites and a modified covariance method was used for the calculations.

 

Figure 11-9 and Figure 11-10 show the variograms for Tertiary breccia. The variograms represent the primary and secondary directions of mineralization as interpreted by the QP for this section. The primary direction has an azimuth of 90° and a steep dip of 85°. This direction is consistent with the orientation of the tertiary dikes that are prevalent. The secondary direction has an azimuth of 22° with a slight upward dip of 2°. The ranges of the two variograms are about 250 ft to 275 ft. The secondary variogram shows a slightly longer range, as fit, but the primary direction variogram has much better clarity. The directions indicated by these variograms are also appropriate for the Tertiary dikes.

 

Figure 11-11 and Figure 11-12 show variograms for Precambrian Greenstone. The primary direction is at an azimuth of 292° with a downward dip of 67°. The secondary axis has an azimuth of 202° and no dip. The variogram for the primary direction is fit as two structures with ranges of 300 ft and 500 ft, respectively. The range of the secondary variogram is fit as 600 ft, but the variogram has less clarity than the primary direction.

 

Figure 11-13 and Figure 11-14 show variograms for Precambrian Flagrock. The primary direction is at an azimuth of 45° with a no dip. The secondary axis has an azimuth of 135° and downward dip of 45°. The variogram for the primary direction is fit as two structures with ranges of 300 ft and 500 ft, respectively. The range of the secondary variogram is fit as 300 ft.

 

Figure 11-15 and Figure 11-16 show variograms for the Cambrian Deadwood. The primary direction is at an azimuth of 0° with a downward dip of 12°. The secondary axis has an azimuth of 270° (or 90°) and no dip. The ranges of the two variograms are 275 ft and 300 ft, respectively. These variograms are also appropriate for the Tertiary sills.

 

Variograms for silver were also examined and there did not appear to be significant differences in the orientations for silver versus gold. It is also considered that the directions are reasonable given the geology and perceived orientation of mineralization as observed on sections.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

134

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-9: Variogram for Tertiary Breccia – Azimuth 90°, Dip 85°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

135

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-10: Variogram for Tertiary Breccia – Azimuth 22°, Dip -2°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

136

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-11: Variogram for Precambrian Greenstone – Azimuth 292°, Dip 67°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

137

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-12: Variogram for Precambrian Greenstone – Azimuth 202°, Dip 0°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

138

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-13: Variogram for Precambrian Flagrock – Azimuth 45° - Dip 0°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

139

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-14: Variogram for Precambrian Flagrock – Azimuth 135° – Dip 45°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

140

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

  

Figure 11-15: Variogram for Cambrian Deadwood – Azimuth 0° – Dip 12°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

141

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-16: Variogram for Cambrian Deadwood – Azimuth 270° – Dip 0°

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

142

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.7Block Grade Estimation

 

Block grades for gold and silver were estimated with inverse distance with a power weight of 2 (ID2). The ID2 method was chosen because it generally results in less smoothing (smearing) than ordinary kriging (OK). As previously discussed, the estimates are based on 10 ft downhole composites. All estimates were done using a maximum of 15 composites, a minimum of three composites, and a maximum of three composites per hole. A minimum of one hole was allowed to estimate grades. This is a change from the AKF model that required a minimum of two holes. For the updated model, blocks estimated with only one or two drillholes are classified as inferred mineral resources. The QP for this section believes this change is reasonable and within industry practices.

 

Table 11-11 shows the estimation parameters for gold and silver. The parameters show the orientation of the composite search ellipse and the search radii in the major, minor, and tertiary axis directions. The search orientations for the Tertiary breccia, Tertiary dikes, Precambrian Greenstone, and Precambrian Flagrock are relatively steep. The orientations for the Tertiary sills, Cambrian Deadwood, Precambrian Ellison and Undifferentiated Paleozoic units are relatively flat with a slight plunge to the north. Much of the Precambrian Ellison sampling data is adjacent to, and below, the Cambrian Deadwood. The search orientations and search radii were the same for gold and silver.

 

There were relatively few hard boundaries for the estimations. For gold the hard boundaries were between the Deadwood and the Tertiary sills, the Deadwood and the Ellison, and the Tertiary dikes and the Ellison. There were also hard boundaries between the Paleozoic units and the Tertiary breccia, Precambrian Greenstone, Precambrian Flagrock, and Precambrian Ellison.

 

For silver the hard boundaries are between the Deadwood and the Tertiary dikes and the Deadwood and the Ellison. There were also hard boundaries between the Paleozoic units and the Tertiary breccia, Precambrian Greenstone, Precambrian Flagrock, and Precambrian Ellison.

 

The boundaries were evaluated independently for gold and silver. The evaluation was based on pairing samples relatively short distances apart across the various boundaries and reviewing statistics of the sample pairs to determine if a hard boundary was indicated. The analysis was done with assay data and 10 ft composites. A maximum separation distance of 30 ft was used. For assays the data was examined in 5 ft distance intervals and composites were examined in 10 ft intervals.

 

Figure 11-17 and Figure 11-18 show gold grades on cross sections A-A’ and B-B’ respectively. In Figure 11-18 it can be seen where mining was conducted in the high-grade portion of Richmond Hill. The area was also backfilled with the waste material from the prior mining.

 

Figure 11-19 shows silver grades on cross section A-A’. Note the relatively high silver grades in the flat lying Deadwood Formation in Chism Gulch on the far right of the figure.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

143

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-11: Estimation Parameters

 

         Rotation Angles (Note 1)  Search Radii  Number of Composites   
Lithology Code  Lithology  Allowable Lith Codes  Theta
(deg)
  Phi
(deg)
 

Psi

(deg)

  Major
(ft)
 

Minor

(ft)

 

Tertiary

(ft)

  Max  Min 

Max/ 

Hole

  ID
Power
Gold                                    
20  Tertiary Breccia  All, except 45  90  -85  -20  250  250  62.5  15  3  3  2
30  Tertiary Sills  All except 50  0  -12  0  250  250  50  15  3  3  2
40  Tertiary Dikes  All except 80  90  -85  -20  250  250  50  15  3  3  2
45  Paleozoic (undif)  30, 40, 45, 50  0  -12  0  250  250  50  15  3  3  2
50  Cambrian Deadwood  All except 30, 80  0  -12  0  250  250  50  15  3  3  2
60  Precambrian Greenstone  All, except 45  -68  -67  0  250  250  62.5  15  3  3  2
70  Precambrian Flagrock  All, except 45  45  0  -45  250  125  125  15  3  3  2
80  Precambrian Ellison  All except 40, 45, 50  0  -12  0  250  250  50  15  3  3  2
Silver                                    
20  Tertiary Breccia  All, except 45  90  -85  -20  250  250  62.5  15  3  3  2
30  Tertiary Sills  All  0  -12  0  250  250  50  15  3  3  2
40  Tertiary Dikes  All except 50  90  -85  -20  250  250  50  15  3  3  2
45  Paleozoic (undif)  30, 40, 45, 50  0  -12  0  250  250  50  15  3  3  2
50  Cambrian Deadwood  All except 40, 80  0  -12  0  250  250  50  15  3  3  2
60  Precambrian Greenstone  All, except 45  -68  -67  0  250  250  62.5  15  3  3  2
70  Precambrian Flagrock  All, except 45  45  0  -45  250  125  125  15  3  3  2
80  Precambrian Ellison  All except 45, 50  0  -12  0  250  250  50  15  3  3  2

 

Note 1: GSLIB Convention for Angles
  theta - rotation of y (north) axis clockwise to principal direction in horizontal plane.
  phi - dip of principal axis, negative is down.
  psi - rotation around principal axis, clockwise is negative.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

144

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-17: Gold Grade on Cross Section A-A’ (See Figure 11-2)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

145

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-18: Gold Grades on Cross Section B-B’ (See Figure 11-2)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

146

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-19: Silver Grades on Cross Section A-A’ (See Figure 11-2)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

147

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.8Resource Classification

 

To classify measured and indicated versus inferred mineral resources, two additional block estimates were done to measure the average distance of each block to the nearest three and four drillholes. These were based on the same search orientations and search radii as the gold grade estimates. The first estimate was based on a maximum of four composites, a minimum of four, and a maximum of one composite per hole. The second estimate was based on a maximum of three composites, a minimum of three, and a maximum of one composite per hole. These estimates provide the average distance to the nearest three and four holes to each block and the distances were stored in the block model. Note the grades from these estimates were not used.

 

Blocks with an average distance to the nearest four holes less than 125 ft were assigned as measured mineral resources. Blocks with an average distance to the nearest three holes less than 175 ft (and not measured) were assigned as indicated mineral resource. This includes all blocks estimated with only one or two drillholes. Remaining blocks with an estimated gold grade were assigned to inferred mineral resource. Generally (not specific to Richmond Hill) an average distance to the nearest four holes of 125 ft corresponds to an average drill spacing of about 150 ft, and an average distance to the nearest three holes of 175 ft corresponds to an average drill spacing of about 230 ft. These estimates are approximate. Due to many angle holes from common drilling pads, the Richmond sample spacing fluctuates widely.

 

Figure 11-20 and Figure 11-21 show probability plots of the average distance to the nearest three and four holes. Figure 11-22 and Figure 11-23 show the resource classification on cross sections A-A’ and B-B’ respectively.

 

After calculating the average distances to the blocks and assigning an initial classification a filtering algorithm was applied to the classification. The purpose of the filtering was to remove small clusters of blocks surrounded by blocks of different classification and to smooth out the boundaries of the various categories. The filtering identified blocks that were contacted on three or four edges by blocks of a different resource category. Five filtering passes were done, and each pass consisted of the following steps:

 

Measured blocks with 3 or 4 adjacent indicated blocks were set to indicated.
Measured blocks with 3 or 4 adjacent inferred blocks were set to inferred (rare case).
Indicated blocks with 3 or 4 adjacent measured blocks were set to measured.
Indicated blocks with 3 or 4 adjacent inferred blocks were set to inferred.
Inferred blocks with 3 or 4 adjacent measured blocks were set to measured (rare case).
Inferred blocks with 3 or 4 adjacent indicated blocks were set to indicated.
Measured blocks with 3 or 4 adjacent indicated or inferred blocks were set to indicated.
Indicated blocks with 3 or 4 adjacent measured or inferred blocks were set to inferred.
Inferred blocks with 3 or 4 adjacent measured or indicated blocks were set to indicated.

 

The QP for this section is of the opinion that the classifications of measured, indicated, and inferred mineral resources are adequate. When examined on cross sections, the measured mineral resources correspond to a high density of sampling information, sufficient to allow accurate geologic interpretation and confirm grade quality and continuity.

 

When examined on cross sections, the indicated mineral resources correspond to a reasonable level of data density, though less than the measured mineral resources. The data density is adequate for reasonable interpretations of geologic conditions and grade quality and continuity.

 

Inferred mineral resources are based on some, but more limited sampling data, sometimes only one drillhole. However, given the relatively disseminated distribution of grades in the deposit, the QP for this section is confident that the majority of the inferred mineral resource can be upgraded to measured or indicated mineral resource with additional exploration.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

148

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-20: Probability Plot of Average Distance to Nearest 3 and 4 Holes – Tertiary Breccia

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

149

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-21: Probability Plot of Average Distance to Nearest 3 and 4 Holes – Cambrian Deadwood

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

150

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 11-22: Resource Classification on Cross Section A-A’

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

151

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 11-23: Resource Classification on Cross Section B-B’

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

152

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.5.9Bulk Density

 

The drilling database included about 13,700 specific gravity measurements for Dakota Gold drill core that were conducted by Dakota personnel. The measurements were by the water immersion method. The weights in air and in water, along with the specific gravity calculations, were provided with the drilling database.

 

These were analyzed by rock type and oxide zone. Table 11-12 summarizes the data for the samples where a rock type and oxide zone could be assigned. The data was trimmed for the analysis; 10 samples greater than 4.0 and 23 samples less than 1.2 were excluded. The average specific gravity was reduced by 2% (0.98 bulk factor) to allow for voids at a larger scale than the available samples and also a general tendency to measure more competent samples. The tonnage factors and ktons/block values on the table reflect this reduction.

 

Table 11-12: Specific Gravity Measurements

 

Lith
Code
  Lithology/Oxidation  No. of
Samples
 
Mean (g/cm3)
 

Std Dev

(g/cm3)

  Max
(g/cm3)
  Min
(g/cm3)
  Bulk
Factor
 
Ton Fact ft3/ton
 

Ktons/

Block

 
20  Tertiary Breccia                         
   10 - Oxide  766  2.453  0.240  3.293  1.645  0.980  13.33  0.600 
   20 - Transition  266  2.596  0.242  3.341  1.900  0.980  12.60  0.635 
   30 - Sulfide  2,651  2.694  0.213  3.981  1.281  0.980  12.14  0.659 
30  Tertiary Sills                         
   10 - Oxide  479  2.540  0.153  3.750  1.720  0.980  12.88  0.621 
   20, 30 - Trans/Sulfide  44  2.474  0.145  2.832  2.132  0.980  13.22  0.605 
40  Tertiary Dikes                         
   10 - Oxide  281  2.524  0.221  3.243  1.356  0.980  12.96  0.617 
   20, 30 - Trans/Sulfide  1,166  2.664  0.240  3.827  1.218  0.980  12.28  0.652 
45  Undifferentiated Paleozoic                         
   10 - Oxide  14  2.370  0.205  2.891  2.077  0.980  13.80  0.580 
50  Cambrian Deadwood                         
   10 - Oxide  1,133  2.485  0.200  3.670  1.658  0.980  13.16  0.608 
   20 - Transition  82  2.562  0.237  3.331  1.927  0.980  12.77  0.627 
   30 - Sulfide  155  2.584  0.175  3.022  2.139  0.980  12.66  0.632 
60  Precambrian Greenstone                         
   10 - Oxide  497  2.574  0.256  3.256  1.299  0.980  12.71  0.630 
   20 - Transition  384  2.677  0.231  3.977  1.591  0.980  12.22  0.655 
   30 - Sulfide  2,516  2.760  0.229  3.876  1.322  0.980  11.85  0.675 
70  Precambrian Flagrock                         
   10 - Oxide  126  2.643  0.223  3.970  2.040  0.980  12.37  0.646 
   20 - Transition  355  2.761  0.220  3.383  1.587  0.980  11.85  0.675 
   30 - Sulfide  1,714  2.801  0.212  3.807  1.223  0.980  11.68  0.685 
80  Precambrian Ellison                         
   10 - Oxide  276  2.687  0.175  3.517  1.714  0.980  12.17  0.657 
   20 - Transition  196  2.766  0.124  3.222  2.017  0.980  11.82  0.677 
   30 - Sulfide  441  2.753  0.122  3.896  1.793  0.980  11.88  0.673 
   Total  13,542  2.671  0.242  3.981  1.218  0.980  12.24  0.653 
14  Leach Pad     1.800           1.000  17.81  0.449 
15  Waste Rock     2.000           1.000  16.03  0.499 

 

Note 1: Data is trimmed. Values < 1.2 (23 samples) and values > 4.0 (10 samples) are excluded.

Note 2: Tonnage factor is 32.05218/sg.

 

Specific gravities of 1.8 and 2.0 were assigned for the existing leach pad and waste rock area.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

153

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.6Reconciliation of January 2025 and October 2023 Mineral Resources

 

11.6.1Leach Mineral Resource

 

Table 11-13 presents a reconciliation of the January 2025 mineral resource estimate with the October 2023 estimate for mineral resources amenable to leaching. This includes the oxide and transition material. Item 1 on the table is the October 2023 mineral resource estimate for oxide and transition material as stated in the April 2024 technical report summary. Items 2 through 11 are calculations done by IMC, using the October 2023 resource model, to show the impact of changes in the various parameters. In most cases, a new resource shell was developed by IMC to measure the prospective change. Items 12 through 13 are based on the updated resource model developed by IMC.

 

Item 1 is the October 2023 mineral resource estimate. There were no measured mineral resources reported. The indicated mineral resource was 41.7 million tons at 0.0206 oz/t gold for 859,000 contained gold ounces. Inferred mineral resource was 52.2 million tons at 0.0160 oz/t gold for 835,900 contained gold ounces. Oxide and transition material are not reported separately on the table, but the gold cut-off grades for each are shown and were 0.0062 oz/t for oxide and 0.0085 oz/t for transition, due to differences in estimated gold recovery. IMC was able to validate these results based on the October 2023 resource block model and the economic parameters used to develop the resource shell. Note that total tons in the various resource shells are also presented on Table 11-13 to show changes for each case.

 

Item 3 on Table 11-13 shows the impact of replacing the oxide, transition, and sulfide domains used for the October 2023 model with the updated interpretation. A new pit shell was developed based on the new domains and same economic parameters used for the October 2023 mineral resource estimate. This resulted in 64.0 million tons of indicated mineral resource at 0.0205 oz/t gold for 1.31 million contained gold ounces. Inferred mineral resource was 84.7 million tons at 0.0153 oz/t gold for 1.30 million ounces of contained gold. Item 2 shows that using the new domains, indicated mineral resource would have increased by 22.3 million tons and 453,000 contained ounces and inferred mineral resources would have increased by 32.5 million tons and 460,500 contained ounces. Much of this gain represents sulfide material reclassified as oxide or transition material.

 

The October 2023 mineral resource was reported at breakeven gold cut-off grades. The January 2025 mineral resource is reported at internal cut-off grades. Item 4 shows for indicated mineral resource this change in cut-off grades would have increased the October 2023 resource by 5.43 million tons and 35,000 contained gold ounces and inferred mineral resources by 12.1 million tons and 69,100 contained ounces. Item 5 shows the impact of reporting at internal cut-off grades, 0.0050 oz/t for oxide and 0.0085 oz/t for transition material.

 

Item 7 on Table 11-13 shows the impact of updated gold recoveries. The October 2023 mineral resource estimate was based on recoveries of 87% for oxide, 65% for transition, and 42% for sulfide. This is based on grinding the mineral resource and leaching in tanks. The updated recoveries are 89% for oxide, 65% for transition material, and 85% for sulfide. This is based on crushing and heap leaching for oxide and transition material and grinding followed by flotation to produce a gold sulfide concentrate for the sulfides. The recoveries for the two estimates are similar for oxide and transition material. A new pit shell was developed based on the new recoveries, but with the same cost parameters as the October 2023 estimate. This would have resulted in 70.4 million tons of indicated mineral resource at 0.0192 oz/t gold for 1.35 million contained gold ounces. Inferred mineral resource would have been 101.6 million tons at 0.0138 oz/t gold for 1.40 million ounces of contained gold. Item 6 shows that the indicated mineral resource would have increased by 999,000 tons and 5,300 contained ounces and the inferred mineral resources would have increased by 4.76 million tons and 36,700 contained ounces.

 

Item 9 on Table 11-13 shows the impact of an increase in gold price on the October 2023 mineral resource estimate. The October 2023 mineral resource estimate was based on a gold price of $1,900/oz. Increasing the gold price to $2,000/oz, along with the cumulative changes in parameters discussed above, would have resulted in 71.7 million tons of indicated mineral resource at 0.0190 oz/t gold for 1.36 million contained gold ounces for the October 2023 model (calculated by IMC). Inferred mineral resource would have been 107.4 million tons at 0.0135 oz/t gold for 1.45 million ounces of contained gold. Item 8 shows for indicated mineral resource this change would have increased the resource by 1.32 million tons and 11,000 contained ounces, and for inferred mineral resources this change would have increased the resource by 5.76 million tons and 47,200 contained ounces. The increased gold price resulted in a small decrease in the gold cut-off grades.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

154

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Item 11 on Table 11-13 shows the impact of updated unit costs on the October 2023 mineral resource estimate. The October 2023 estimate was based on a mining cost of $1.80/t versus $2.15/t for the updated mineral resource estimate. The October 2023 unit costs for processing and G&A were $8.00/t for all material types. For the updated estimate the unit costs for processing and G&A are $4.39/t for oxide leach, $5.15/t for transition leach, and $7.83/t for sulfide milling. The updated estimate also includes some treatment and refining charges that were not broken out separately for the October 2023 estimate. The lower process costs for heap leaching reduced the gold internal cut-off grades to 0.0026 oz/t for oxide and 0.0041 oz/t for transition material. This change would have resulted in 83.7 million tons of indicated mineral resource at 0.0169 oz/t gold for 1.41 million contained gold ounces. Inferred mineral resource would have been 145.6 million tons at 0.0112 oz/t gold for 1.63 million ounces of contained gold. Item 10 shows that indicated mineral resource would have increased the October 2023 resource by 11.9 million tons and 51,100 contained ounces and increased inferred mineral resources by 38.3 million tons and 181,900 contained ounces.

 

All the previous mineral resource tabulations in this section are based on the model used for the October 2023 mineral resource estimate. Item 13 on the table shows the impact of the updated January 2025 resource model and the economic parameters for the current mineral resource estimate. This item is based on a resource shell developed with gold only; silver is reported but did not contribute to economics for the case. This resulted in 264.6 million tons of measured and indicated mineral resource at 0.0137 oz/t gold and 0.141 oz/t silver for 3.63 million contained gold ounces and 37.4 million contained silver ounces. Inferred mineral resource was 244.4 million tons at 0.0104 oz/t gold and 0.089 oz/t silver for 2.54 million ounces of contained gold and 21.7 million ounces of contained silver. Item 12 shows the incremental tons and contained ounces due to the updated model.

 

Item 14 shows the impact of adding silver to the resource estimate is modest. Item 15 is the final mineral resource estimate, with silver contributing to the economics. However, it is important to have estimates of the amount of silver that might be produced for process plant design.

 

The sensitivity analysis shows a large difference between the October 2023 and January 2025 mineral resources, and that the difference is mostly due to the resource models. Additional drilling and analysis have eliminated the need for the conservative assumptions in the October 2023 model regarding hard geologic boundaries and the requirement for two holes for a block grade estimation. Based on this additional data and analysis, the QP has added blocks to the resource model that were not evaluated in the October 2023 model. It is interesting to note that Item 11 on the table is based on the October 2023 model and all the economic and recovery parameters used for the current mineral resource. Note that the sum of indicated and inferred mineral resources for that item amounts to 229.3 million tons at 0.0133 oz/t gold for 3.05 million ounces of contained gold. This result is reasonably consistent with the measured and indicated mineral resources in the updated mineral resource estimate. The October 2023 resource model can be interpreted as a model of measured and indicated mineral resources (though not reported that way) with limited inferred mineral resources included.

 

11.6.2Mill Resource

 

Table 11-14 shows the reconciliation for mineral resources amenable to milling that is comprised of sulfide material. This is parallel to the analysis for mineral resources amenable to leaching; the impact of all the same parameters is measured in the analysis.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

155

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Item 1 on the table is the October 2023 mineral resource estimate. There were no measured mineral resources reported. The indicated mineral resource was 15.4 million tons at 0.0304 oz/t gold for 469,200 contained gold ounces. Inferred mineral resource was 11.8 million tons at 0.0252 oz/t gold for 296,300 contained gold ounces. The gold cut-off grade for the mineral resource amenable to milling was 0.0128 oz/t. IMC was able to validate these results based on the October 2023 resource block model and the economic parameters used to develop the resource shell.

 

Item 3 on the table shows the impact of replacing the oxide, transition, and sulfide domains used for the October 2023 model with the updated domain interpretation. A new pit shell was developed by IMC based on the new domains and same economic parameters used for the October 2023 mineral resource estimate. This resulted in 6.54 million tons of indicated mineral resource at 0.0256 oz/t gold for 167,300 contained gold ounces. Inferred mineral resources were 4.30 million tons at 0.0232 oz/t gold for 99,700 ounces of contained gold. Item 2 shows for indicated mineral resource this is a decrease of 8.90 million tons and 301,900 contained ounces and for inferred mineral resources this is a decrease of 7.46 million tons and 196,600 contained ounces. Much of this decrease represents sulfide material reclassified as oxide or transition material.

 

The October 2023 mineral resource was reported at breakeven gold cut-off grades. The January 2025 mineral resource is reported at internal cut-off grades. Item 5 shows the impact of reporting at internal cut-off grade of 0.0104 oz/t. Item 4 shows for indicated mineral resource this is an increase of 850,000 tons and 9,900 contained gold ounces and for inferred mineral resources this is an increase of 561,000 tons and 6,200 contained ounces.

 

Item 7 on the table shows the impact of updated gold recoveries. The October 2023 mineral resource estimate was based on a recovery of 42% for sulfide material, based on grinding the mineral resource and leaching in tanks. The updated recovery for sulfide is 85% based grinding followed by flotation to produce a gold sulfide concentrate. This reduced the internal cut-off grade mill material to 0.0051 oz/t. A new pit shell was developed based on the new recoveries, but with the same cost parameters as the October 2023 estimate. This resulted in 13.1 million tons of indicated mineral resource at 0.0185 oz/t gold for 242,200 contained gold ounces. Inferred mineral resources were 14.9 million tons at 0.0164 oz/t gold for 243,600 ounces of contained gold. Item 6 shows for indicated mineral resource this is an increase of 5.71 million tons and 65,000 contained ounces and for inferred mineral resources this is an increase of 10.0 million tons and 137,600 contained ounces.

 

Item 9 on the table shows the impact of an increase in gold price on the mineral resource estimate. The October 2023 mineral resource estimate was based on a gold price of $1,900/oz. Increasing the gold price to $2,000/oz, along with the cumulative changes discussed above, results in 13.3 million tons of indicated mineral resources at 0.0183 oz/t gold for 243,800 contained gold ounces. Inferred mineral resource is 15.4 million tons at 0.0162 oz/t gold for 248,900 ounces of contained gold. Item 8 shows for indicated mineral resource this change would have resulted in an increase of 229,000 tons and 1,600 contained ounces and for inferred mineral resources this change would have resulted in an increase of 514,000 tons and 5,400 contained ounces. The increased gold price resulted in a small decrease in the gold cut-off grade to 0.0049 oz/t.

 

Item 11 on the table shows the impact of updated unit costs on the mineral resource estimate. The October 2023 unit costs for processing and G&A were $8.00/t for sulfide material. For the updated estimate the unit costs for processing and G&A are $7.83/t for sulfide milling. The updated estimate also includes treatment and refining charges of $6.00/oz and a payable amount of 95.5% that was not broken out separately for the October 2023 estimate. This resulted in 13.2 million tons of indicated mineral resource at 0.0185 oz/t gold for 243,400 contained gold ounces. Inferred mineral resource was 14.7 million tons at 0.0162 oz/t gold for 238,900 ounces of contained gold. Item 10 shows a slight decrease for indicated and inferred mineral resources due to the treatment charges.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

156

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

All the previous mineral resource tabulations in this section are based on the model used for the October 2023 mineral resource estimate. Item 13 on the table shows the impact of the updated January 2025 resource model and the economic parameters for the current mineral resource estimate. This item is based on a resource shell developed with gold only; silver is reported but did not contribute to economics for the case. This resulted in 63.9 million tons of measured and indicated mineral resources at 0.0147 oz/t gold and 0.140 oz/t silver for 941,500 contained gold ounces and 8.92 million contained silver ounces. Inferred mineral resource was 161.1 million tons at 0.0130 oz/t gold and 0.143 oz/t silver for 2.09 million ounces of contained gold and 23.0 million ounces of contained silver. Item 12 shows the incremental tons and contained ounces due to the updated model.

 

Item 15 is the final mineral resource estimate, with silver contributing to the economics. Item 14 shows the impact of adding silver to the resource estimate is modest for measured and indicated mineral resources but resulted in a significant increase in inferred mineral resources.

 

As with leach material, the sensitivity analysis shows a large difference between the October 2023 and January 2025 mineral resources, and that the difference is mostly due to the resource models.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

157

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-13: Reconciliation of January 2025 and October 2023 Mineral Resources – Leach Resource

 

Price/Resource Category 

Cut-off

(oz/t)

  Ktons 

AuEq

(oz/t)

 

Gold

(oz/t)

 

Silver

(oz/t)

 

Gold

(koz)

 

Silver

(koz)

 

Total

Ktons

 
1. October 2023 Oxide/Mixed Mineral Resource                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0062  41,699  0.0000  0.0206  0.000  859.0  0    
Meas/Indic  Mineral Resource  Transition  41,699  0.0000  0.0206  0.000  859.0  0  295,000 
Inferred Mineral Resource  0.0085  52,243  0.0000  0.0160  0.000  835.9  0    
2. Due to Updated Oxide/Transition/Sulfide Domains                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0062  22,301  0.0000  0.0203  0.000  453.0  0    
Meas/Indic Mineral Resource  Transition  22,301  0.0000  0.0203  0.000  453.0  0  53,067 
Inferred Mineral Resource  0.0085  32,485  0.0000  0.0142  0.000  460.5  0    
3. Updated Oxide/Transition/Sulfide Domains                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0062  64,000  0.0000  0.0205  0.000  1,312.0  0    
Meas/Indic Mineral Resource  Transition  64,000  0.0000  0.0205  0.000  1,312.0  0  348,067 
Inferred Mineral Resource  0.0085  84,728  0.0000  0.0153  0.000  1,296.3  0    
4. Due to Internal versus Breakeven Cut-off Grade                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0050  5,431  0.0000  0.0064  0.000  35.0  0    
Meas/Indic Mineral Resource  Transition  5,431  0.0000  0.0064  0.000  35.0  0  0 
Inferred Mineral Resource  0.0067  12,110  0.0000  0.0057  0.000  69.1  0    
5. Updated Domains, Internal Cut-off Grades                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0050  69,431  0.0000  0.0194  0.000  1,347.0  0    
Meas/Indic Mineral Resource  Transition  69,431  0.0000  0.0194  0.000  1,347.0  0  348,067 
Inferred Mineral Resource  0.0067  96,838  0.0000  0.0141  0.000  1,365.4  0    
6. Due to Updated Recoveries                         
Measured Mineral Resource  Oxide  0  0.0000  0.0000  0.000  0.0  0    
Indicated Mineral Resource  0.0049  999  0.0000  0.0053  0.000  5.3  0    
Meas/Indic Mineral Resource  Transition  999  0.0000  0.0053  0.000  5.3  0  65,122 
Inferred Mineral Resource  0.0067  4,762  0.0000  0.0077  0.000  36.7  0    

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

158

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Price/Resource Category   Cut-off
(oz/t)
    Ktons     AuEq
(oz/t)
    Gold
(oz/t)
    Silver
(oz/t)
    Gold
(koz)
    Silver
(koz)
    Total
Ktons
 
7. Updated Process Recoveries                                                                
Measured Mineral Resource     Oxide       0       0.0000       0.0000       0.000       0.0       0          
Indicated Mineral Resource     0.0049       70,430       0.0000       0.0192       0.000       1,352.3       0          
Meas/Indic Mineral Resource     Transition       70,430       0.0000       0.0192       0.000       1,352.3       0       413,189  
Inferred Mineral Resource     0.0067       101,600       0.0000       0.0138       0.000       1,402.1       0          
8. Due to $2,000/oz Price                                                                
Measured Mineral Resource     Oxide       0       0.0000       0.0000       0.000       0.0       0          
Indicated Mineral Resource     0.0047       1,319       0.0000       0.0083       0.000       11.0       0          
Meas/Indic Mineral Resource     Transition       1,319       0.0000       0.0083       0.000       11.0       0       16,743  
Inferred Mineral Resource     0.0064       5,757       0.0000       0.0082       0.000       47.2       0          
9. $2,000/oz Gold - DGC Resource Price                                                                
Measured Mineral Resource     Oxide       0       0.0000       0.0000       0.000       0.0       0          
Indicated Mineral Resource     0.0047       71,749       0.0000       0.0190       0.000       1,363.2       0          
Meas/Indic Mineral Resource     Transition       71,749       0.0000       0.0190       0.000       1,363.2       0       429,932  
Inferred Mineral Resource     0.0064       107,357       0.0000       0.0135       0.000       1,449.3       0          
10. Due to Dakota Gold Costs                                                                
Measured Mineral Resource     Oxide       0       0.0000       0.0000       0.000       0.0       0          
Indicated Mineral Resource     0.0026       11,940       0.0000       0.0043       0.000       51.1       0          
Meas/Indic Mineral Resource     Transition       11,940       0.0000       0.0043       0.000       51.1       0       30,095  
Inferred Mineral Resource     0.0041       38,285       0.0000       0.0048       0.000       181.9       0          
11. Dakota Gold Costs                                                                
Measured Mineral Resource     Oxide       0       0.0000       0.0000       0.000       0.0       0          
Indicated Mineral Resource     0.0026       83,689       0.0000       0.0169       0.000       1,414.3       0          
Meas/Indic Mineral Resource     Transition       83,689       0.0000       0.0169       0.000       1,414.3       0       460,027  
Inferred Mineral Resource     0.0041       145,642       0.0000       0.0112       0.000       1,631.2       0          
12. Due to Updated Resource Model (Only Gold Used to Determine Resource Shell)                                                                 
Measured Mineral Resource     Oxide       112,566       0.0000       0.0159       N.A.       1,789.8       18,123          
Indicated Mineral Resource     0.0026       68,376       0.0000       0.0062       N.A.       425.6       19,312          
Meas/Indic Mineral Resource     Transition       180,942       0.0000       0.0122       N.A.       2,215.4       37,435       739,636  
Inferred Mineral Resource     0.0041       98,720       0.0000       0.0092       N.A.       910.2       21,748          

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

159

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Price/Resource Category   Cut-off
(oz/t)
    Ktons     AuEq
(oz/t)
    Gold
(oz/t)
    Silver
(oz/t)
    Gold
(koz)
    Silver
(koz)
    Total
Ktons
 
13. January 2025 Resource Model (Only Gold Used to Determine Resource Shell)                                                                
Measured Mineral Resource     Oxide       112,566       0.0000       0.0159       0.161       1,789.8       18,123          
Indicated Mineral Resource     0.0026       152,065       0.0000       0.0121       0.127       1,840.0       19,312          
Meas/Indic Mineral Resource     Transition       264,631       0.0000       0.0137       0.141       3,629.8       37,435       1,199,663  
Inferred Mineral Resource     0.0041       244,362       0.0000       0.0104       0.089       2,541.4       21,748          
14. Due to Silver                                                                
Measured Mineral Resource     Oxide       1,182       0.0000       0.0030       0.072       3.6       85          
Indicated Mineral Resource     0.0026       3,954       0.0000       0.0051       0.145       20.0       572          
Meas/Indic Mineral Resource     Transition       5,136       0.0000       0.0046       0.128       23.6       657       167,362  
Inferred Mineral Resource     0.0041       9,824       0.0000       0.0073       0.106       72.0       1,039          
15. Final January 2025 Mineral Resource                                                                
Measured Mineral Resource     Oxide       113,748       0.0164       0.0158       0.160       1,793.4       18,208          
Indicated Mineral Resource     0.0026       156,019       0.0125       0.0119       0.128       1,860.0       19,884          
Meas/Indic Mineral Resource     Transition       269,768       0.0141       0.0135       0.141       3,653.3       38,092       1,367,025  
Inferred Mineral Resource     0.0041       254,186       0.0106       0.0103       0.090       2,613.4       22,787          
Note 1: Oxide and Transition Material is Combined on this Table, But Applicable Cut-off Grades for Each are Shown.
Note 2: Cases 1 - 13 Are Based on Gold Cut-off Grades, Case 15 is Gold Equivalent.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

160

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 11-14: Reconciliation of January 2025 and October 2023 Mineral Resources – Mill Resource

 

Price/Resource Category  Cut-off
(oz/t)
   Ktons   Gold
(oz/t)
   Silver
(oz/t)
   Gold
(koz)
   Silver
(koz)
   Total
Ktons
 
1. October 2023 Oxide/Mixed Mineral Resource                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        15,434    0.0304    0.000    469.2    0      
Meas/Indic Mineral Resource   0.0128    15,434    0.0304    0.000    469.2    0    295,000 
Inferred Mineral Resource        11,759    0.0252    0.000    296.3    0      
2. Due to Updated Oxide/Transition/Sulfide Domains                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        -8,899    0.0339    0.000    -301.9    0      
Meas/Indic Mineral Resource   0.0128    -8,899    0.0339    0.000    -301.9    0    53,067 
Inferred Mineral Resource        -7,460    0.0264    0.000    -196.6    0      
3. Updated Oxide/Transition/Sulfide Domains                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        6,535    0.0256    0.000    167.3    0      
Meas/Indic Mineral Resource   0.0128    6,535    0.0256    0.000    167.3    0    348,067 
Inferred Mineral Resource        4,299    0.0232    0.000    99.7    0      
4. Due to Internal versus Breakeven Cut-off Grade                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        850    0.0117    0.000    9.9    0      
Meas/Indic Mineral Resource   0.0104    850    0.0117    0.000    9.9    0    0 
Inferred Mineral Resource        561    0.0111    0.000    6.2    0      
5. Updated Domains, Internal Cut-off Grades                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        7,385    0.0240    0.000    177.2    0      
Meas/Indic Mineral Resource   0.0104    7,385    0.0240    0.000    177.2    0    348,067 
Inferred Mineral Resource        4,860    0.0218    0.000    105.9    0      
6. Due to Updated Recoveries                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        5,707    0.0114    0.000    65.0    0      
Meas/Indic Mineral Resource   0.0051    5,707    0.0114    0.000    65.0    0    65,122 
Inferred Mineral Resource        9,991    0.0138    0.000    137.6    0      

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

161

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Price/Resource Category  Cut-off
(oz/t)
   Ktons   Gold
(oz/t)
   Silver
(oz/t)
   Gold
(koz)
   Silver
(koz)
   Total
Ktons
 
7. Updated Process Recoveries                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        13,092    0.0185    0.000    242.2    0      
Meas/Indic Mineral Resource   0.0051    13,092    0.0185    0.000    242.2    0    413,189 
Inferred Mineral Resource        14,851    0.0164    0.000    243.6    0      
8. Due to $2,000/oz Price                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        229    0.0069    0.000    1.6    0      
Meas/Indic Mineral Resource   0.0049    229    0.0069    0.000    1.6    0    16,743 
Inferred Mineral Resource        514    0.0104    0.000    5.4    0      
9. $2,000/oz Gold - DGC Resource Price                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        13,321    0.0183    0.000    243.8    0      
Meas/Indic Mineral Resource   0.0049    13,321    0.0183    0.000    243.8    0    429,932 
Inferred Mineral Resource        15,365    0.0162    0.000    248.9    0      
10. Due to Dakota Gold Costs                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        -165    0.0024    0.000    -0.4    0      
Meas/Indic Mineral Resource   0.0050    -165    0.0024    0.000    -0.4    0    30,095 
Inferred Mineral Resource        -620    0.0162    0.000    -10.0    0      
11. Dakota Gold Costs                                   
Measured Mineral Resource        0    0.0000    0.000    0.0    0      
Indicated Mineral Resource        13,156    0.0185    0.000    243.4    0      
Meas/Indic Mineral Resource   0.0050    13,156    0.0185    0.000    243.4    0    460,027 
Inferred Mineral Resource        14,745    0.0162    0.000    238.9    0      
12. Due to Updated Resource Model (Only Gold Used to Determine Resource Shell)                                   
Measured Mineral Resource        19,884    0.0170    N.A.    338.0    3,062      
Indicated Mineral Resource        30,895    0.0117    N.A.    360.1    5,859      
Meas/Indic Mineral Resource   0.0050    50,779    0.0137    N.A.    698.1    8,921    739,636 
Inferred Mineral Resource        146,331    0.0127    N.A.    1,855.1    23,034      

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

162

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Price/Resource Category  Cut-off
(oz/t)
   Ktons   Gold
(oz/t)
   Silver
(oz/t)
   Gold
(koz)
   Silver
(koz)
   Total
Ktons
 
13. January 2025 Resource Model (Only Gold Used to Determine Resource Shell)                                   
Measured Mineral Resource        19,884    0.0170    0.154    338.0    3,062      
Indicated Mineral Resource        44,051    0.0137    0.133    603.5    5,859      
Meas/Indic Mineral Resource   0.0050    63,935    0.0147    0.140    941.5    8,921    1,199,663 
Inferred Mineral Resource        161,076    0.0130    0.143    2,094.0    23,034      
14. Due to Silver                                   
Measured Mineral Resource        819    0.0044    0.078    3.6    64      
Indicated Mineral Resource        4,842    0.0076    0.143    37.0    693      
Meas/Indic Mineral Resource   0.0050    5,661    0.0072    0.134    40.6    757    167,362 
Inferred Mineral Resource        41,145    0.0086    0.153    352.9    6,288      
15. Final January 2025 Mineral Resource                                   
Measured Mineral Resource        20,703    0.0165    0.151    341.6    3,126      
Indicated Mineral Resource        48,893    0.0131    0.134    640.5    6,552      
Meas/Indic Mineral Resource   0.0050    69,596    0.0141    0.139    982.1    9,678    1,367,025 
Inferred Mineral Resource        202,221    0.0121    0.145    2,446.9    29,322      

Note 1: Cases 1 - 13 Are Based on Gold Cut-off Grades, Case 15 is Gold Equivalent.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

163

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

11.6.3Reconciliation Summary

 

Table 11-15 summarizes the reconciliation results from the January 2025 and October 2023 resource models in terms of contained gold ounces. The items on the table show incremental changes due to various changes in modeling parameters as discussed above.

 

Table 11-15: Summary of Reconciliation Analysis for Contained Gold Ounces

 

   Oxide/Transition (Leach)   Sulfide (Mill)   All Mineral Resource 
Parameter  Meas/Indic
Au (koz)
   Inferred
Au (koz)
   Meas/Indic
Au (koz)
   Inferred
Au (koz)
   Meas/Indic
Au (koz)
   Inferred
Au (koz)
 
Start - October 2023 Mineral Resource   859    836    469    296    1,328    1,132 
Due to Updated Oxide/Transition/Sulfide Domains   453    461    (302)   (197)   151    264 
Due to Internal versus Breakeven Cut-off Grade   35    69    10    6    45    75 
Due to Updated Recoveries   5    37    65    138    70    175 
Due to $2,000/oz Price   11    47    1.6    5    13    53 
Due to Dakota Gold Costs   51    182    (0.4)   (10)   51    172 
Due to Updated Resource Model (Note 1)   2,215    910    698    1,855    2,914    2,765 
Due to Silver (Note 2)   24    72    41    353    64    425 
Cumulative Change for All Parameters   2,794    1,778    513    2,151    3,307    3,929 
Final - January 2025 Mineral Resource   3,653    2,614    982    2,447    4,636    5,061 

Note 1. Only gold used to develop resource shell.

Note 2. Silver economics allowed to contribute to resource shell

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

164

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

12Mineral Reserve Estimates

 

This chapter is not required for this Initial Assessment, but will be addressed in a future Feasibility Study.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

165

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13Mining Methods

 

The IA presented in this report examines open-pit mining of the Richmond Hill Gold project. Note that an IA is preliminary in nature and includes Inferred mineral resources that are considered too speculative geologically to have the economic considerations applied that would enable them to be classified as mineral reserves. There is no certainty that the economic results of the IA will be realized.

 

The proposed open-pit mining methods have been selected due to the large tonnage and aerial extents of the deposit, as well as the low stripping ratio of 0.44 tons of waste per ton of ore.

 

The methodology used for mine planning to define the economics for the IA includes:

 

·Define assumptions for the economic parameters;
·Input geometric parameters and constraints;
·Run pit optimizations to determine the ultimate pit limits and sequencing;
·Define pit design parameters;
·Create pit designs;
·Identify waste-rock storage locations;
·Produce mine and process production schedules;
·Define personnel and equipment requirements;
·Estimate mining costs; and
·Perform an economic analysis

 

All topics listed above are discussed in Section 13 with the exception of the mining cost estimates and economic analysis which are presented in Sections 18 and 19, respectively.

 

13.1Economic Parameters & Cutoff Grades

 

The economic parameters used for this IA have been developed between M3 Engineering, Woods Process Services, Dakota Gold, and RESPEC. Table 13-1 presents the economic parameters used for mining, processing and general and administrative (G&A) costs. Mining costs assume owner-operator activities utilizing leased equipment. Processing costs were provided by Woods Process Services, LLC of Sparks, Nevada. G&A costs were provided by M3 Engineering and Dakota Gold based on a fixed cost of $912,500 per month for site management, environmental, general site maintenance, insurance, human resources, and other administrative costs. A G&A cost per ton processed by dividing the yearly G&A cost by the anticipated annual throughput to be processed. Mine planning is an iterative process, and initial costs and recoveries were assumed to determine ultimate pit limits.

 

There are several claims which will require royalty payments, which were included in the pit optimization runs by area. Royalties range from 1% to 6%.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

166

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-1: Economic Parameters

 

  Material Type Units
  Oxide Transition
Mining cost per Ton $2.50 $2.50 $/ton Mined
Process Cost per Ton $3.39 $4.15 $/ton Processed
G&A Cost per Year $10,950 $10,950 KUSD/Year
Yearly Throughput 18,000 18,000 Ktpa/year
G&A Cost per Ton $0.61 $0.61 $/ton processed
Refining-Au $5.00 $5.00 $/oz
Refining-Ag $0.50 $0.50 $/oz
Au Rec 89% 65%  
Ag Rec 30% 20%  
Royalty By Area By Area  
Selling Price Au $2,200 $2,200 $/oz Au
Selling Price Ag $25 $25 $/oz Ag

 

13.2Cutoff Grades

 

Cutoff grades were used to distinguish material that would be processed from subgrade material.

 

Table 13-2 presents economic cutoff grades by price environment, material type, and cutoff scenario. Both internal and external break-even cutoff grades were calculated. The external cutoff grade uses all the operating costs shown in the economic parameters. The internal cutoff grade calculation eliminates the mining cost in the calculation, which is used for the determination of material to be processed. The pit designs are based on economical pits and the materials inside of the pits are assumed to be mined whether the material is waste or mineralized material. Thus, the decision on whether to process the material is made at the point where the truck needs to turn either to the waste dump or the process facility and the mining cost is a sunk cost. The basic equation for the cutoff grade calculation is shown in Equation 13-1. Cutoff Grade Calculation (oz Au/ton).

 

Once material has been mined, mining operations including loading and hauling can be considered a sunk cost. For the purposes of material routing, mining costs should be discounted from the cutoff grade calculation. This method refers to the “internal” cutoff grade, as opposed to the “external” cutoff grade which includes mining costs.

 

Equation 13-1: Cutoff Grade Calculation (oz Au/ton)

 

 

 

Where:

 

G&A =Site General and Administrative costs in $/ton processed

Gold Price = the price of gold used for optimization in $/oz Au

Refining cost = the cost for refining in $/oz Au

Royalty = the NSR percentage royalty rate by area

 

Using an average 3.8% royalty, the break-even cutoff grade of 0.003 oz Au/ton is calculated using the inputs in Table 13-2. A minimum cutoff grade of .005 oz AuEq/ton was used to advance processing of higher-grade material and improve the project economics.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

167

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-2: Cutoff Grades (Oz AuEq/ton)

 

  Oxide Transition
$Au/oz Internal External Internal External
$1,000 0.005 0.008 0.008 0.012
$1,100 0.004 0.007 0.007 0.011
$1,200 0.004 0.006 0.006 0.010
$1,300 0.004 0.006 0.006 0.009
$1,400 0.003 0.005 0.005 0.008
$1,500 0.003 0.005 0.005 0.008
$1,600 0.003 0.005 0.005 0.007
$1,700 0.003 0.004 0.004 0.007
$1,800 0.003 0.004 0.004 0.006
$1,900 0.002 0.004 0.004 0.006
$2,000 0.002 0.004 0.004 0.006
$2,100 0.002 0.004 0.004 0.006
$2,200 0.002 0.003 0.003 0.005
$2,300 0.002 0.003 0.003 0.005
$2,400 0.002 0.003 0.003 0.005
$2,500 0.002 0.003 0.003 0.005

 

As noted above, cutoff grades are stated in gold equivalent (Oz AuEq/ton). This takes into account the value of the recoverable silver. The formula for gold equivalent is shown in Equation 13-2 and Equation 13-3.

 

Equation 13-2: Gold Equivalent

 

 

 

Equation 13-3: Gold Factored

 

 

 

Where:

 

Aueq = Gold Equivalent oz/ton

Au = Gold grade in oz/ton

Ag = Gold Grade in oz/ton

Auprice = Gold Price in $/oz Au;

Agprice= Gold price in $/oz Ag;

RecAu = Gold recovery in percent; and

RecAg = Silver recovery in percent.

 

13.3Pit Optimization

 

Production physicals were considered when specifying mine parameters for pit optimization and subsequent pit design and production scheduling. Pit optimizations were done using Geovia’s Whittle Software’s (Version 2024) Lerchs-Grossman (LG) algorithm to create 3-dimensional pit shells. Metal selling prices used for this analysis are $2,200/oz Au and $25.00/oz Ag. Pit optimizations were generated using ranges of gold prices from $300 to $2,600 per ton in increments of $25 per ton. Silver prices were locked into a constant ratio of $2,200:$25.00 per ounce gold to silver. Only Measured, Indicated, and Inferred material above cutoff grade was allowed to be processed for the optimization. The pit optimization results using gold prices of $1,000 to $2,600 Au in $100.00 increments are shown in Table 13-3.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

168

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-3: Pit Optimizations

 

  Material Processed Waste
K Tons
Total
K Tons
Strip
Ratio
$Au/oz K Tons Oz Au/ton K Ozs Au
$1,000 287,120 0.0160 4,586 103,748 390,868 0.36
$1,100 316,957 0.0153 4,849 113,387 430,344 0.36
$1,200 339,113 0.0149 5,048 124,703 463,816 0.37
$1,300 357,653 0.0146 5,212 138,542 496,194 0.39
$1,400 370,582 0.0144 5,321 149,592 520,174 0.40
$1,500 381,998 0.0142 5,418 163,658 545,656 0.43
$1,600 392,929 0.0140 5,507 176,564 569,493 0.45
$1,700 401,942 0.0139 5,577 186,613 588,555 0.46
$1,800 408,633 0.0138 5,629 196,507 605,140 0.48
$1,900 414,184 0.0137 5,670 204,596 618,781 0.49
$2,000 419,133 0.0136 5,707 212,851 631,984 0.51
$2,100 422,547 0.0136 5,732 218,860 641,406 0.52
$2,200 425,402 0.0135 5,752 224,181 649,583 0.53
$2,300 428,328 0.0135 5,774 230,675 659,003 0.54
$2,400 430,253 0.0135 5,787 234,637 664,891 0.55
$2,500 433,100 0.0134 5,808 241,876 674,975 0.56
$2,600 434,832 0.0134 5,821 246,749 681,581 0.57

 

13.4Pit Design

 

Detailed pit designs were completed for Richmond Hill using Surpac™ software (Version 2024).

 

13.4.1Road and Ramp Design

 

The ramps were designed for the use of 150-ton haul trucks with an operating width of 24.72 ft. For two-way access, the goal of road design is to allow a running width of near-3.5 times the width of the trucks. MSHA requirements specify that safety berms be maintained at least ½ the diameter of the tires of the haul trucks that will travel on roads. The ½ height of the 150-ton truck is approximately 5.0 ft. An extra 10% was added to the berm height design to ensure that all berms are sufficient in height, resulting in a total berm height of 5.5 ft.

 

Safety berms assume a slope of 1.5 horizontal to 1.0 vertical. Considering that ramps in the pit only require one berm, the design road width of 103 ft was determined for two-way traffic, which allows for 3.5 times the operating width of the haul trucks along with the single berm. Single-lane traffic roads are estimated to require 65 ft, which allows 2.0 times the operating width of the 150-ton haul trucks. Haul roads grades have been designed at a maximum of 10% with the exception of some short distances.

 

Roads outside of the pit will require two berms and design widths are estimated to be 120 ft, allowing 3.5 times the truck width of the 150-ton haul trucks along with the berms.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

169

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13.4.2Slope Parameters

 

The designs utilize 40 ft high benches with 20 ft wide catch benches. The bench face angle used varies from 65 to 70 degrees. The resulting inter-ramp slope is 46 to 49 degrees.

 

Geotechnical design criteria vary slightly based on lithology as shown in Table 13-4.

 

Table 13-4: Geotechnical Design Criteria by Lithology

 

Lithology Code Bench Face
Angle (Deg)
Bench Height
(ft)
Bench Width
(ft)
Inter-Ramp
Angle (deg)
Tertiary Breccia tbx 70 40 20 49
Tertiary Sill tsl 70 40 20 49
Tertiary Dike tdk 70 40 20 49
Paleozoic Undifferentiated pzu 65 40 20 46
Cambrian Deadwood FM cdw 65 40 20 46
Precambrian Greenstone FM pgn 70 40 20 49
Precambrian Flagrock FM poff 70 40 20 49
Precambrian Ellison FM pef 70 40 20 49

 

13.4.3Pit Configuration

 

Richmond Hill pit designs were completed in 6 Phases. Phase 1 begins on the easternmost portion of the deposit and is closest to the subgrade stockpiles and process facilities. Phase 2 mines directly to the west, connecting to Phase 1. Phase 3 mines directly to the west and connects to Phase 2. Phase 4 mines to the west, connecting to Phase 3. Phase 5, mines to the south, connecting to Phases 3 and 4. Phase 5 also has an unconnected, smaller subphase to the west of its main body. Finally, Phase 6 mines directly to the south of, and connecting to, Phase 5. Phase 6 has two subphases directly to its east. It should be noted that backfilling of the pits begins near the beginning of mine life once Phase 1 is completed. This helps to minimize haul times, reclamation costs, and the disturbance footprint. The Phase 1 and 2 backfill areas are merged with the north WRSF with a flat surface. This area will be used for construction of Heap Leach pad 2 further reducing the disturbance area.

 

The ultimate pit along with pre-closure backfill is shown in Figure 13-1. Figure 13-2 to Figure 13-7 pit Phases 1 through 6 as they are developed. Additional end of year maps show the development of the pits through the life of mine.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

170

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-1: Ultimate Pit Design

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

171

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-2: Phase 1

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

172

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-3: Phase 2

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

173

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-4: Phase 3

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

174

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-5: Phase 4

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

175

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-6: Phase 5

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

176

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 13-7: Phase 6

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

177

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13.5Waste Rock Storage Design

 

A preliminary waste rock storage facility (WRSF) has been created to the north of the pit. This was designed to be placed in 40’ lifts, with a dump face angle of 34 degrees, and using catch-bench widths to accommodate a final reclaimed slope angle of 18.5 degrees, or a 3:1 slope.

 

During production pit backfill will be utilized in order to minimize haulage and to bring the pit to final grade. Additionally, spent leach material will backfilled into the pit during and after mine-life as part of the reclamation process.

 

13.6Production Schedule

 

Production scheduling was completed using MineSched software (Version 2024). The production was primarily driven by targeting 10,950 k tons to the leach pad every year after the first year.

 

The resulting production schedule delivers 2,070 ktons of material to the pad in the first year and 10,950 ktons/year thereafter. Processing is assumed to start in Q4 of Year -1.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

178

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-5: Production Schedule MI&I

 

   Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Yr 31-35  Total 
Pit to Crush Stk Pl K Tons 1,714  2,230  2,981  4,229  4,127  3,559  21,359  24,156  19,122  16,035  7,388  -  106,899
   Oz Au/ton  0.019  0.007  0.007  0.007  0.007  0.007  0.007  0.007  0.007  0.007  0.008  -  0.007 
   K Ozs Au  33  16  21  30  28  25  151  174  143  117  58  -  797 
   Oz Ag/ton  0.627  0.154  0.090  0.101  0.089  0.096  0.077  0.064  0.076  0.054  0.094  -  0.084 
   K Ozs Ag  1,075  344  269  428  367  340  1,636  1,545  1,461  867  691  -  9,023 
Pit to Crush  K Tons  1,816  8,302  7,268  7,256  6,823  7,391  32,649  31,478  35,281  38,138  18,593  -  194,994 
   Oz Au/ton  0.022  0.020  0.019  0.019  0.020  0.019  0.018  0.019  0.020  0.023  0.020  -  0.020 
   K Ozs Au  40  166  139  136  136  140  572  596  699  876  373  -  3,872 
   Oz Ag/ton  0.800  0.451  0.403  0.396  0.226  0.230  0.188  0.115  0.124  0.129  0.160  -  0.186 
   K Ozs Ag  1,453  3,745  2,930  2,870  1,542  1,699  6,135  3,616  4,365  4,929  2,978  -  36,262 
Total Mined  K Tons  3,531  10,532  10,249  11,486  10,950  10,950  54,008  55,634  54,402  54,172  25,980  -  301,893 
Above COG  Oz Au/ton  0.021  0.017  0.016  0.014  0.015  0.015  0.013  0.014  0.015  0.018  0.017  -  0.015 
   K Ozs Au  73  182  160  165  164  165  723  770  842  993  431  -  4,668 
   Oz Ag/ton  0.716  0.388  0.312  0.287  0.174  0.186  0.144  0.093  0.107  0.107  0.141  -  0.150 
   K Ozs Ag  2,529  4,089  3,199  3,298  1,909  2,040  7,771  5,161  5,826  5,796  3,668  -  45,285 
Waste Mined  K Tons  1,920  8,120  6,302  5,956  7,836  6,677  26,271  19,600  28,742  17,719  4,090  -  133,234 
Total Mined  K Tons  5,450  18,652  16,551  17,442  18,786  17,627  80,279  75,234  83,145  71,891  30,071  -  435,127 
Strip Ratio  K Tons  0.54  0.77  0.61  0.52  0.72  0.61  0.49  0.35  0.53  0.33  0.16     0.44 
Operation Rehandle  K Tons  -  -  -  -  -  -  -  46,590  54,780  54,780  26,460  -  182,610 
Closure Rehandle (Waste)  K Tons  -  -  -  -  -  -  -  -  -  -  28,320  4,641  28,320 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

179

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

As shown in Figure 13-1, the pit will be mined in 6 Phases, which include sub-phasing for Phases 4, 5, and 6. Operational rehandle of leach pad material into the pit will begin in Year 11 and will continue through the end of mine life. Closure rehandle is used to regrade the pits and leach pads begin at the end of mine life in Year 28 and is completed in Year 31.

 

13.7Equipment Requirements

 

Mining is planned to be done using 150-ton capacity haul trucks and a 29-yard hydraulic shovel capable of loading haul trucks in three passes, with support from a 30-yard front-end-loader. Additional primary mining equipment is required for drilling and blasting, and supplemental equipment will be needed to support primary mining equipment. This equipment will be leased by the operator. It is anticipated that the project will require the following equipment during peak operations:

 

·Two blasthole drills for waste and processed material;
·One 29 cubic yard hydraulic shovel run concurrently with one 30-cubic yard wheel loader during production mining;
·Up to 16 150-ton haul trucks are required at peak production for hauling of material;
·Two 20,000-gallon water trucks are required throughout the mine life for dust suppression;
·Two 600-HP dozers are required as support equipment for general road, pit, and stockpile maintenance;
·Two 18 ft motor graders are required during peak mining to provide road maintenance;
·A single truck and lowboy are required for movement of various support equipment throughout the project;
·One 130-ton crane, to aid in maintenance of equipment fleet and infrastructure;
·One 4-7 cubic yard backhoe will be required for various utility work throughout the mine life;
·Three 1,450 gallon per minute portable pit pumps for surface water dewatering: and
·Four light plants.

 

Table 13-6 presents the annual equipment requirements by equipment type.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

180

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-6: Yearly Equipment Requirements

 

Equipment  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Yr 31-35  Max 
Production Drill  #  2  2  2  2  2  2  2  2  2  2  2  0  2 
30-yrd Loader  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
29-yrd Hyd. Shovel  #  1  1  1  1  1  1  1  1  1  1  1  0  1 
150-ton Haul Trucks  #  8  8  8  8  7  7  9  12  16  13  12  4  16 
600 HP Dozer (D10)  #  2  2  2  2  2  2  2  2  2  2  2  2  2 
680 HP RTD (844)  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
18' Motor Grader (D18)  #  2  2  2  2  2  2  2  2  2  2  2  1  2 
Water Truck - 20,000 Gallon  #  2  2  2  2  2  2  2  2  2  2  2  2  2 
Truck and Lowboy  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
4.7-7.3 cu yd backhoe  #  1  1  1  1  1  1  1  1  1  1  1  0  1 
Pit Pumps (1,450 gpm)  #  3  3  3  3  3  3  3  3  3  3  3  0  3 
132-ton Crane  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
Explosives Truck  #  1  1  1  1  1  1  1  1  1  1  1  0  1 
Skid Loader  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
Lube/Fuel Truck  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
Mechanics Truck  #  2  2  2  2  2  2  2  2  2  2  2  2  2 
Tire Truck  #  1  1  1  1  1  1  1  1  1  1  1  1  1 
Flatbed  #  2  2  2  2  2  2  2  2  2  2  2  0  2 
Light Plant  #  4  4  4  4  4  4  4  4  4  4  4  4  4 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

181

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13.8Mine Personnel

 

Mining personnel will be hired by the company, starting in preproduction. After the initial ramp-up, up to 186 employees will be required during peak production years.

 

The peak personnel requirements per department during production years is as follows:

 

·A maximum of 20 Mining General Personnel will be required, including a Mine Manager, Mine Superintendent, Mine Foremen, and assorted technical services.
·Up to 105 operators will be required, including Blasting Crews and Equipment Operators.
·Up to 42 mechanics will be required.
·Up to 23 assorted maintenance personnel have been estimated, including a Maintenance Planner, Maintenance.
·The project is expected to operate 24 hours per day and 7 days per week. Two crews are expected to work each day, with a total of four crews required.

 

Mine personnel by year is shown in Table 13-7.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

182

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-7: Mining Personnel by Time Period

 

Mining General Personnel  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Yr 31-35  Max 
Mine Manager  #  1  1  1  1  1  1  1  1  1  -  -  -  1 
Mine Superintendent  #  1  1  1  1  1  1  1  1  1  1  1  -  1 
Mine Foreman  #  5  5  5  5  5  5  5  5  5  5  5  1  5 
Mine Trainer  #  1  1  1  1  1  1  1  1  1  1  1  -  1 
Chief Mine Engineer  #  1  1  1  1  1  1  1  -  -  -  -  -  1 
Mine Engineer  #  1  2  1  1  1  1  2  1  1  1  1  -  2 
Geotech Engineer  #  1  1  1  1  1  1  1  -  -  -  -  -  1 
Surveyor  #  1  2  1  1  1  1  2  1  1  1  1  1  2 
Ore Control Geologist  #  1  1  1  1  1  1  1  1  1  1  1  -  1 
Dispatchers  #  4  4  4  4  4  4  4  4  4  4  4  -  4 
Mine Business Assistant  #  1  1  1  1  1  1  1  1  1  1  1  -  1 
Total Mine General  #  18  20  18  18  18  18  20  16  16  15  15  2  20 

 

Mine Operations Hourly Personnel Operators                                           
Blasters  #  2  2  2  2  2  2  2  2  2  2  2  -  2 
Blaster's Helpers  #  2  2  2  2  2  2  2  2  2  2  2  -  2 
Drill Operators  #  8  8  8  8  8  8  8  8  8  8  8  -  8 
Loader Operators  #  8  10  8  8  10  8  10  10  10  10  10  5  10 
Haul Truck Operators  #  32  32  32  32  28  28  36  48  64  52  48  16  64 
Support Equipment Operators  #  19  19  19  19  19  19  19  19  19  19  19  17  19 
General Mine Labors  #  -  -  -  -  -  -  -  -  -  -  -  -  - 
Total Operators  #  71  73  71  71  69  67  77  89  105  93  89  38  105 

 

Mechanics                                           
Mechanics - Drilling  #  4  4  4  4  4  4  4  4  4  4  4  -  4 
Mechanics - Loading  #  3  4  3  3  4  3  4  4  4  4  4  2  4 
Mechanics - Haulage  #  13  13  13  13  11  11  14  19  26  21  19  6  26 
Mechanics - Support  #  8  8  8  8  8  8  8  8  8  8  8  7  8 
Total Mechanics  #  28  29  28  28  27  26  30  35  42  37  35  15  42 

 

Maintenance                                           
Maintenance Superintendent  #  1  1  1  1  1  1  1  1  1  -  -  -  1 
Maintenance Foreman  #  4  4  4  4  4  4  4  4  4  4  3  -  4 
Maintenance Planners  #  1  1  1  1  1  1  1  2  2  2  2  1  2 
Light Vehicle Mechanic  #  1  1  1  1  1  1  1  2  2  2  2  1  2 
Welder  #  2  2  2  2  2  2  2  2  4  2  2  2  4 
Servicemen  #  2  2  2  2  2  2  2  2  4  2  2  2  4 
Tireman  #  1  1  1  1  1  1  1  2  2  2  2  1  2 
Maintenance Labor  #  2  2  2  2  2  2  2  2  4  2  2  -  4 
Total Maintenance  #  14  14  14  14  14  14  14  17  23  16  15  7  23 
                                            
Total Personnel – Mining Personnel  #  131  136  131  131  128  125  141  157  186  161  154  62  186 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

183

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13.9Pit Dewatering

 

Geofirma Engineering Ltd. (Geofirma) was retained by RESPEC to assist with hydrogeological aspects of an S-K 1300-compliant Initial Assessment (IA) for the Richmond Hill Gold Project (the Project).

 

At this stage of the project, only meteoric water is considered in the open pit dewatering estimates. This is because groundwater inflows will be proactively managed and removed ahead of mining activities encountering the water table. Through targeted dewatering strategies including pumping from perimeter wells, groundwater will be effectively cleared from the pit zones prior to active mining.

 

The Black Hills Area is characterized by a cool continental climate, with cold winters, warm summers, and moderate precipitation that increases with elevation. Mean annual precipitation typically ranges from 20 to 30 inches, with higher values observed in the central upland areas (Driscoll et al., 2002). RESPEC completed a review of the climatic conditions of the Richmond Hill Gold Project and has estimated mean annual precipitation at 29 inches per year (RESPEC, 2025a).

 

Pit dewatering sumps are planned to be installed within the deepest portions of the pit, with mine dewatering completed in advance of the bench excavations. Outside of the pit, a series of engineered drainage channels, sumps, and perimeter ditches will control contact versus non-contact water and pump to the WTP (Water Treatment Plant) for treatment and then discharge.

 

13.10Groundwater Considerations

 

Geofirma Engineering Ltd. (Geofirma) was retained by RESPEC to assist with hydrogeological aspects of an S-K 1300 compliant Initial Assessment (IA) for the Richmond Hill Gold Project (the Project).

 

The Black Hills Area is characterized by a cool continental climate, with cold winters, warm summers, and moderate precipitation that increases with elevation. Mean annual precipitation typically ranges from 20 to 30 inches, with higher values observed in the central upland areas (Driscoll et al., 2002). RESPEC completed a review of the climatic conditions of the Richmond Hill Gold Project and has estimated mean annual precipitation at 29 inches per year (RESPEC, 2025a).

 

Conceptually, the Richmond Hill site is situated near the apex of the Precambrian igneous and metamorphic rock core, where both the Madison Limestone (also referred to as Pahasapa Limestone) and Deadwood aquifers are exposed at surface. These aquifers are likely to contribute to headwater flow via natural springs which may sustain stream baseflow during dry seasons. Further east of the Project area, the Deadwood and Madison Limestone aquifers are confined at depth and provide a potable drinking water source for residents throughout western South Dakota.

 

Table 13-8 indicates a preliminary depiction of the main Hydrostratigraphic Units (HSUs) within the Project area using publicly available data. Hydrogeology information for each major formation in the Richmond Hill Area was summarized from publicly available regional groundwater studies as well as studies completed for mines located near the Project. Site specific data was not available for review but is likely to be collected during additional study phases of the Project.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

184

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-8: Estimated HSUs within the Project Area

 

Formation Description Hydrogeological Characteristics Notes
Hydraulic Conductivity
(ft/s)
Effective
Porosity (%)
Alluvium/Colluvium Appreciable thickness of unconsolidated material within topographic depressions Unknown 0.3
(Estimate)
Locally saturated and likely to be conductive. Occurrence is discontinuous throughout the Project.
Precambrian
(Greenstone, Flagrock, Ellison)
Basement complex metamorphosed volcanic and sedimentary units. Dependent on the encounter of structural features. 0.01
(Driscoll et al., 2002)
Likely an aquitard unit, with occasional permeability associated with structural features.
Deadwood Formation Basal sandstone, conglomerate, and shale. ·   2 × 10–5
     (Montgomery,1996)
·    3 × 10–6
        
(Klohn Leonoff
     Consulting
     Engineers, 1986)
0.05
(Driscoll et al., 2002)
Probable moderate to high groundwater yielding aquifer
Tertiary Volcanics
(Breccia, Sills, Dykes)
Intrusions through the Precambrian and Deadwood Formations Unknown Unknown Due to their limited extent and size, not likely to be a groundwater source for the Project.
Paleozoic Limestone Locally referred to as the Pahasapa Limestone, consists of limestone, sandy limestone and dolomite ·   9 x 10-6
(Imam, 1991)
0.05 to 0.1 Groundwater flow in the Madison Formation near Wharf is unconfined and occurs mainly in fractures and small dissolution cavities in the upper part of the formation (RESPEC, 2022)

 

13.10.1Groundwater Levels

 

The proposed Richmond Hill open pit is situated on a topographic high that forms the headwater catchment for Cole Creek, Cleopatra Creek, and tributaries of False Bottom Creek to the east. Numerous groundwater monitoring wells have been installed across the project area, with water level data spanning from the 1980s and 1990s to the present. Water levels range from near surface, within monitoring wells installed with shallow alluvium soils, to water levels that are hundreds of feet deep (e.g. MW-24 at 223 ft below ground surface). The depressed water levels are likely contributed by the high relief over the project area and the limited recharge area to the permeable features within the bedrock rock mass.

 

13.10.2Recharge and Discharge

 

The Richmond Hill Project is located on elevated terrain, surrounded by incised stream valleys. This physiography suggests that groundwater recharge within the deposit area is primarily derived from direct meteoric infiltration, with minor contributions possible from stream-induced infiltration or leakage from shallow alluvial and colluvial deposits in nearby valleys.

 

Recharge estimates for the Project Area have been developed using a water balance approach. According to Cartier et al. (2002) from the Black Hills Hydrology Study, approximately 91.6% of annual precipitation is lost to evapotranspiration, 3.5% contributes to aquifer recharge, and 4.9% becomes surface runoff. Based on a mean annual precipitation of approximately 29 inches (RESPEC, 2025a), estimated recharge is estimated at about 1.0 inch per year.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

185

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

13.11Groundwater Inflow Estimates

 

The proposed Richmond Hill open pit is a single open pit, irregular in shape variable in depth. Analytical solutions to estimate groundwater inflows are largely idealized, assuming a circular open pit with simple arrangement of saturated thickness, hydraulic conductivity, and radius of influence. This limitation is recognized and is reflective of the preliminary nature of the current study. The area of the Richmond Hill Pit was conceptualized into an equivalent-sized circular open pit, with similar pit wall slope ranges, average pit depths, and average saturated thickness. The Marinelli equation (Marinelli and Niccoli, 2000) was utilized for this study to estimate the groundwater inflow to the proposed Richmond Hill Open Pit. The Marinelli equation is a radial inflow approach which assumes that groundwater flows radially towards the walls of the pit (Zone 1) and vertically upward through the base of the pit (Zone 2).

 

The hydraulic parameters utilized to represent the pit walls (Zone 1) and pit floor (Zone 2) for the proposed open pits are summarized in Table 13-9. Given the unknown nature of the hydraulic conductivity of lithologies within the open pit area, three cases were completed (low, base and high) to estimate the range of potential groundwater pit inflows. The range of hydraulic conductivity values utilized in the calculations span an order of magnitude. The pit floor hydraulic conductivity value was set at a constant value that is generally lower than the pit side walls.

 

Table 13-9: Summary of Parameters Utilized for the Groundwater Inflow Calculation

 

Pit Name Recharge to [2]
Water Table

(inch/yr)
Hydraulic Conductivity (K) [3]
Zone 1 (Pit Side Walls)
Hydraulic
Conductivity (K) [3]
Zone 2 (Pit Floor)

(ft/s)
Low
(ft/s)
Base
(ft/s)
High
(ft/s)
Richmond Hill Gold Pit 1.0 3E-08 1E-07 3E-07 7E-08

Notes:

1. Ultimate pit configuration provided by RESPEC (2025b).

2. Annual groundwater recharge estimated at 3.5% of annual precipitation. source: USGS black hills hydrology study (Cartier et al., 2002). Mean annual precipitation estimated at 29 inches (RESPEC, 2025a).

3. Hydraulic conductivity values represent an equivalent porous media (EPA) average of the Precambrian/Paleozoic/Volcanic lithologies.

 

13.12Groundwater Inflow Results

 

The estimated steady-state groundwater inflows to the proposed Richmond Hill Open Pit under end-of-mine (EOM) conditions are summarized in Table 13-10. Inflows are estimated to range from 190 to 300 gallons per minute (gpm). While these values may appear low for a pit of this size, they are considered reasonable given the relatively limited saturated thickness in the deposit area, the absence of a large water body (lake) to sustain recharge into the open pit, and the likely impermeable nature of the precambrian bedrock which accounts for the majority of the pit lithology.

 

Daily or transient inflows may exceed these values, especially if a permeable feature is encountered during the development of the pit, however it is expected that the higher inflows will subside over a period of time (i.e. days to weeks) as the permeable feature is drained (via effective porosity).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

186

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 13-10: Estimated LOM Groundwater inflows to the Proposed Richmond Hill Open

 

Pit
Reference
Pit Depth
 (ft)
Estimated
Saturated
Thickness (ft)
Groundwater Inflow (Ultimate Pit) [1]
from Pit Sidewalls & Pit Base
Low
(gpm)
Base
(gpm)
High
(gpm)
Richmond Hill Pit (EOM) 300 - 500 <250 190 250 300

 

NOTES:

1. Groundwater inflows are steady-state for the ultimate pit configuration. Inflows estimated using the Marinelli and Niccoli (2000) methodology.

 

13.12.1Preliminary Dewatering Design

 

Pit dewatering of the Richmond Hill Open Pit can likely be achieved through a combination of vertical and horizontal dewatering wells depending on the geotechnical requirements and the proximity to recharge sources (i.e., faults or alluvial channels). At a minimum, pit dewatering sumps are proposed to be installed within the deepest portions of the pit, with mine dewatering completed in advance of the bench excavations.

 

13.12.2Recommendations for Future Studies

 

Given that the project is currently at an IA level, the following are recommendations for the collection of additional data during more advanced project stages (Pre-Feasibility):

 

·Collect hydraulic data for the various lithologic units through site-specific core recovery, drilling observations (e.g., water losses), and hydraulic testing. This data collection is recommended to be coordinated with additional resource drilling as the project advances.
·Install hydrometric flow monitoring stations along Cole Creek, Cleopatra Creek, and other nearby streams to understand groundwater baseflow contributions downgradient of the proposed open pit.
·Develop a bedrock structural model to assess the potential for groundwater inflows from fault zones across the deposit area (if applicable).
·Install additional monitoring wells within the open pit area, as well as dedicated pit wall vibrating wire piezometers (VWPs), to improve the resolution of water level measurements and anticipated pit wall pore pressures.
·Equip monitoring wells with water level transducers and dataloggers to allow for more frequent data collection (e.g., every six hours).

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

187

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

14Processing and Recovery Methods

 

The proposed process facilities for the Richmond Hill Project comprise a heap leach operation to process oxide and mixed (transition) ores. The heap leach operation will have a nominal capacity of 30,000 tons per day.

 

The heap leach operation will employ a conventional heap leach process, which will include three-stage crushing, agglomeration, and stacking on multi-lift dedicated leach pads.

 

Pregnant leach liquors from heap leach will be processed by common Merrill-Crowe and refinery facilities, to precipitate gold and silver from solution and smelt the precipitate to produce doré bullion.

 

14.1Mine Production Schedule

 

The processing facilities for the Richmond Hill Project will be developed to accommodate the mining sequences of the Richmond Hill deposit. Preliminary mine schedules are included in Section 19.1 for the M&I case, as well as the MI&I case. The LOM average head grades to the heap leach operations are estimated to be 0.016 oz/ton Au and 0.163 oz/ton Ag. The mine schedule indicates that the heap leach will operate throughout the mine life, receiving ore deliveries through Year 17 for the M&I case and through Year 28 for the MI&I case.

 

14.2Process Design

 

The flowsheets developed for the Richmond Hill Project IA are based on the metallurgical testing and interpretation presented in Section 10. Oxide metallurgical testing was conducted and supervised in-house at St. Joe Technical Center metallurgical laboratory, while flotation testing of mixed and sulfide materials was performed by Base Metallurgical Laboratories (BaseMet) in Kamloops, B.C.

 

The following subsections provide a summary of the main components of the process design criteria, a description of the IA process flowsheets, the major process equipment selected for the Project, the primary buildings required to support the major process equipment, a description of the primary process support infrastructure including the water systems, power, and process air systems.

 

The crushing system mass flow rates are based on 75% plant availability through ore stacking on the pad. For simplicity, the estimated availability used in sizing each process equipment is a combination of mechanical availability and equipment utilization and, therefore, reflect estimated operating times. Every operation may have its own definitions that may differ according to its needs.

 

14.3Heap Leach Operation

 

The proposed initial processing facility is designed to process the Richmond Hill oxide ore using conventional heap leaching for the extraction of precious metals and solution recovery using Merrill-Crowe zinc cementation process. Table 14-1 lists the major design criteria for the heap leach process. The proposed process is depicted in the simplified flow sheet shown in Figure 14-1. The arrangement of the heap leach facilities is shown in Figure 14-1.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

188

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 14-1: Heap Leach Major Design Criteria

 

Parameter Richmond Hill
Processing Scheme Crush/Heap Leach
Crushing Circuit Configuration Three Stage Crushing
Crush Size 80% -13.1 mm
Heap Stacking Method Overland Conveyor with Radial Stacker
Leach Cycle, days 120
Lift Height, ft 30
Solution Application Rate, gpm/ft2 0.0025
Nominal Barren Solution Flow, gpm 6,000
Solution Application Method Drip
Precious Metal Recovery Method Merrill-Crowe Zinc Precipitation
Nominal PLS Flow Rate to Plant, gpm 5,800
Au Recovery 85%
Ag Recovery 28%

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

189

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 14-1: Simplified Flow Sheet of the Richmond Hill Project Heap Leach Facility

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

190

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 14-2: General Layout of the Richmond Hill Project Process Facilities

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

191

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

14.3.1Heap Leach Crushing Plant and Agglomeration

 

The Richmond Hill heap leach crushing plant will comprise three stages of crushing, starting with a jaw crusher for primary crushing, followed by a standard cone crusher for secondary crushing, and finally, two short-head cone crushers for tertiary crushing. Table 14-2 below is a list of the major equipment in the crushing plant.

 

Table 14-2: List of Main Mechanical Equipment for the Heap Leach Crushing Plant

 

Equipment Number Description Installed
kW
Primary Crusher 1 Jaw Crusher, C200 METSO (o/e); 7.3 inches CSS* 411
Secondary Crusher 1 Standard Head Cone Crusher; Metso MP1000 (o/e)*; CSS* = 40 mm (~1-9/16 inches) 933
Tertiary Crusher 2 Short Head Cone Crusher; Metso MP1000 (o/e); CSS = 19 mm (~3/4 inches) 933 (each)
Secondary Screen 1 Inclined, Vibrating, Double Deck; 1,667 dMTPH; 12 ft x 24 ft (est); Apertures: 3/4 inches 112
Tertiary Screens 2 Inclined, Vibrating, Single Deck; 560.8 dMTPH;12 ft x 24 ft (est); Apertures: 3/4 inches 112 (each)
Primary Crusher Discharge Conveyor 1 1,667 dMTPH, 237 ft long, 17 ft lift 224
Secondary Crushing Feed Conveyor 1 1,667 dMTPH (Flow Sheet); 934 ft L, 80 ft Lift 746
Secondary Screen Feeder 1 1667 dMTPH; w/ VFD; Belt 45
Tertiary Screen Feeder 2 1219 dMTPH; w/ VFD; Belt 45
Transfer Conveyors 2 2,438 dMTPH; 628 ft L, 50 ft Lift 373 & 299
Crushing Circuit Product Transfer Conveyor 1 1,667 dMTPH (Flow Sheet); 555 ft L, 80 ft Lift 933
Agglomeration Drum 1 1,667 dMTPH; 12 ft Dia x 40 ft Length, Tire Driven; w/ VFD 261
Agglomerated Product Conveyor 1 Batch Use, 1,563 dMTPH 75

 

Mine trucks deliver run-of-mine (ROM) material to the coarse ore bin at the primary crushing plant. Material is withdrawn from the bin by an apron feeder and fed to a vibrating grizzly feeder. The grizzly undersize bypasses the primary jaw crusher, while oversize reports the primary jaw crusher operating at a 7.3-inch CSS for size reduction. Jaw crusher product is conveyed to the secondary crushing feed bin, which discharges to a double-deck secondary screen. Material finer than 19 mm (3/4”) bypasses further crushing and is sent directly to the crushing circuit product transfer conveyor feeding the agglomeration drum. Material between 19 mm and 51 mm bypasses the secondary crusher and reports to the transfer conveyer feeding the tertiary crushing feed bin. Secondary screen oversize is directed to the secondary cone crusher, operating at a 40 mm CSS. The secondary crusher product rejoins the screen undersize on the transfer conveyor.

 

The tertiary crushing feed bin distributes material to two parallel tertiary crushing lines, each consisting of a tertiary screen feeder, a single-deck tertiary screen, and a short head tertiary cone crusher operating at a 19 mm CSS. Screen oversize is recirculated to the tertiary crushers, while undersize moves forward to the crushing circuit product transfer conveyor. The crushing plant product, targeting a P80 of 13.1 mm (0.5”), is conveyed to the agglomeration drum. En route, lime is added from a lime silo and cement is dosed at 5 kg/t from its dedicated silo. Raw water or barren solution is added to the ore at the agglomeration drum to promote particle binding. The resulting material is then conveyed to the heap leach stacking system.

 

14.3.2Stacking and Heap Leaching

 

The agglomerated product reports to the stacking system feed conveyor that feeds the first of the grasshopper conveyors. The initial stacking system will comprise 20 grasshopper conveyors, and an index feed conveyor and a horizontal index feed conveyor that feeds the heap leach stacker conveyor. The initial conveying and stacking equipment are listed in Table 14-3 below.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

192

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 14-3: List of Conveying and Stacking Equipment for the Heap Leach Pad

 

Equipment Number Description Installed
kW
Stacking System Feed Conveyor 1 1,667 dMTPH 299
Grasshopper Conveyor 20 Mobile type; 1,667 dMTPH 112 (each)
Index Feed Conveyor 1 1,667 dMTPH; 150
Horizontal Index Conveyor 1 1,667 dMTPH; 112
Heap Leach Stacker Conveyor 1 1,667 dMTPH; 299

 

The initial heap leach pads will be dedicated pads, which will be built in stages as mining progresses. Heap Leach Pad #1 will be constructed south of Pit #1 and will be lined in accordance with approved lining systems for leach pads in South Dakota. HLP #1 will cover 132 acres and will have an operating capacity of 51.5 million tons of ore; including a 5 ft thick cover layer of crushed ore placed as a single lift on the primary high-density polyethylene (HDPE) liner. A network of perforated pipes will be installed within the cover layer to collect leach solutions after they have passed through the ore. The collection piping will drain by gravity to an operating pond at the base of the pad. The leaching facility will consist of multiple leach pads in order to meet the mine’s 185 million tons over its mine life for the M&I case or the 302 million tons for the MI&I case. Operating ponds and Storm Event ponds will be sized and provided for each of the pads as they are constructed in sequence. The pregnant solution ponds will be sized to contain the operating volume, a 6-hour drain down volume, and freeboard. The Event Ponds will be sized to contain a Probable Maximum Flood event which has been determined to be the runoff from a precipitation event of 19.6 inches within 6 hours, plus 1 foot of freeboard.

 

Heap Leach Pad #2 will be constructed within the excavations for mine pits #1 and #2, following placement of some compacted mine waste rock to provide a graded surface. HLP #2 will be lined in a similar fashion as HLP #1 and will have an operating pond within the heap. Where the ore will intersect the pit walls, a 6-inch layer of shotcrete will be applied to the in situ rock surface prior to installing the approved lining system. HLP #2 will have an operating capacity of 44.5 million tons.

 

Heap Leach Pad #3 will be constructed in the general area of the original Richmond Hill Mine heap leach pads with an expanded footprint. The legacy heap leach material will be removed and placed on HLP #2 and the footprint will be regraded. The pad will be lined in a similar manner as HLP #1 and HLP #2. The capacity of HLP #3 will be 35.6 million tons. During the operation of HLP #3, barren ore from HLP #1 will be off-loaded into a previously-mined pit with a separate fleet of mining equipment for final disposal. Following completion of HLP #3 stacking, Pads #1 and #2 will be re-used for leaching with the use of an on-off concept to minimize mine disturbance.

 

After stacking each lift, pipe headers and drip irrigation lines will be added to the heap surface. Sodium cyanide solution will be applied to the heap surface via the header/drip system at a proposed application rate of 0.0025 gal/min/ft2 for the preliminary leach cycle of 120 days. The cyanide solution, applied at a nominal flow rate of 6,000 gpm to the heap surface, will percolate though the heap until it reaches the impervious leach pad liner at the bottom of the heap. The pregnant leach solution (PLS) will flow by gravity to the collection point of the leach pad and on to the pregnant solution pond for each leach pad. From the pregnant ponds, the PLS will be pumped to the clarifier filter feed tank in the Merrill-Crowe plant. The heap-leach solution application rate may be adjusted during the leach cycle depending on the available area for irrigation.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

193

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The upper-end sustained flow rates of barren solution and pregnant solution will be approximately 6,000 and 5,800 gpm, respectively. These flow rates are predicted for the period when the heaps are stacked with ore at about 30,000 t/d. The difference of 200 gpm between the flows arises from evaporation plus uptake of solution by the ore for initial wetting. The design of the Merrill-Crowe metal recovery circuit must accommodate the predicted pregnant solution flow rate of 6,000 gpm. With an added 10% design margin, the hydraulic sizing basis for the Merrill-Crowe circuit would be 6,600 gpm. M3 Engineering has selected a flow rate of 7,260 gpm for purposes of completing the initial assessment.

 

14.3.3Heap Leach Production Forecasting

 

Gold and silver production forecasts for the heap leach pads were derived from the mine plan, which incorporates a time delay for the full recovery of recoverable ounces. The figures reflect expected recovery estimates based on scheduled ore placement and leach pad development, prior to the application of any detailed leaching program or kinetic modeling. These values represent a preliminary planning basis and incorporate assumptions typical of a pre-program delay phase, where production is estimated before formal metallurgical modeling and program-specific leach kinetics are established.

 

A summary of the gold and silver forecasts for the heap leach pads is provided in Table 14-4 for the M&I case. The total forecast gold production is estimated to be 2,604,205 oz, while the total forecast silver production is estimated to be 8,736,820 oz.

 

Table 14-4: Heap Leach Gold and Silver Production Forecasts for M&I Case

 

Year  Gold [k oz]  Silver [k oz] 
   Annual  Cumulative  Annual  Cumulative 
1  171  171  1,492  1,492 
2  146  316  875  2,367 
3  146  462  596  2,963 
4  147  609  588  3,550 
5  127  736  534  4,085 
6  126  862  352  4,436 
7  138  1,000  339  4,775 
8  126  1,126  371  5,146 
9  150  1,275  582  5,727 
10  142  1,417  568  6,296 
11  140  1,558  271  6,567 
12  146  1,704  221  6,788 
13  151  1,854  264  7,052 
14  200  2,054  377  7,429 
15  212  2,266  422  7,851 
16  197  2,463  459  8,310 
17  132  2,595  395  8,705 
18  9  2,604  32  8,737 
Total  2,604     8,737    

 

A summary of the gold and silver forecasts for the heap leach pads is provided in Table 14-5 for the MI&I case. The total forecast gold production is estimated to be 3,981,658 oz, while the total forecast silver production is estimated to be 12,905,111 oz.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

194

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 14-5: Heap Leach Gold and Silver Production Forecasts for MI&I Case

 

Year  Gold [k oz]  Silver [k oz] 
   Annual  Cumulative  Annual  Cumulative 
1  180  180  1,623  1,623 
2  147  327  995  2,618 
3  146  473  1,045  3,663 
4  141  614  600  4,263 
5  145  759  585  4,848 
6  151  910  541  5,389 
7  113  1,023  408  5,797 
8  116  1,139  360  6,157 
9  125  1,264  505  6,662 
10  129  1,393  496  7,159 
11  125  1,518  249  7,408 
12  135  1,653  407  7,815 
13  135  1,788  269  8,084 
14  131  1,919  247  8,331 
15  123  2,043  270  8,601 
16  127  2,170  354  8,954 
17  133  2,303  459  9,413 
18  144  2,446  304  9,717 
19  138  2,584  220  9,937 
20  153  2,737  247  10,185 
21  173  2,910  296  10,480 
22  178  3,088  316  10,797 
23  178  3,266  341  11,138 
24  170  3,436  352  11,490 
25  164  3,600  370  11,860 
26  159  3,759  396  12,256 
27  148  3,908  421  12,677 
28  71  3,979  218  12,895 
29  3  3,982  10  12,905 
Total  3,982     12,905    

 

14.4Merril-Crowe Plant and Refinery

 

The pregnant leach solution (PLS) reporting to the pregnant solution pond will be pumped to the clarifier filter feed tank at the Merrill-Crowe plant.

 

Solution clarification will be performed by three clarifying filters arranged in parallel, with two operating and one on standby. The filters will be precoated with diatomaceous earth (DE) to aid in solids removal. Additional DE may be added as body feed to maintain filtration performance as needed. The clarified solution then flows to the deaeration tower, where it enters an evacuated chamber to remove dissolved oxygen.

 

Following deaeration, powdered zinc, cyanide, and lead nitrate are added to initiate a redox exchange reaction, in which zinc metal is oxidized and gold and silver are reduced to their metallic states. The resulting solution with precipitated solids is pumped to three recessed plate-and-frame filters, operated with two online and one on standby.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

195

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Precipitation continues as the solution travels through the filters and completes within them. The metallic gold and silver precipitate is retained in the filter presses and discharged when the filters are full or on a weekly basis. The resulting barren solution is collected in the barren solution tank.

 

Cyanide and milk-of-lime may be added to the barren solution prior to its return to the heap leach circuit for reuse.

 

The gold and silver precipitate collected in the filter presses is dried in a retort to remove moisture and mercury. The dried material is then fluxed and smelted in an induction furnace. Molten metal is poured into molds to produce doré bars, which constitute the final plant product and are packed for shipment.

 

The slag, poured first into a slag pot, is weighed, sampled, and stored for potential reprocessing, or alternately transferred to the heap or fed to the ball mill if milling operations are active.

 

Off-gases from the retort furnace are treated to condense and remove mercury. Off-gases from the induction furnace are filtered, scrubbed with water sprays, and then passed through a sulfur-impregnated carbon bed for final polishing.

 

14.5Reagents

 

The primary reagents used in the heap leach process are sodium cyanide, lime, and cement. Additional reagents are used in the Merrill-Crowe and refining circuits. Table 14-6 summarizes the projected reagent usage for the Richmond Hill Project, including estimated consumption rates and points of addition.

 

14.5.1Sodium Cyanide

 

Sodium cyanide (NaCN) will be used as the primary lixiviant in the heap leach circuit. It will be delivered as a 30% by weight liquid solution (specific gravity 1.15) in tanker trucks and stored in a steel tank within secondary containment at the Merrill-Crowe plant. Distribution to the leach circuit will be via metering pumps.

 

All cyanide pipelines will use double-containment systems, either “pipe-within-pipe” or “pipe-over-liner,” to mitigate environmental risk. Cyanide consumption is estimated at 0.75 lb per short ton (ST) of ore.

 

14.5.2Lime

 

Pebble quicklime (CaO) will be used to maintain an alkaline pH in the leach solution and to improve agglomeration. Lime will be delivered in bulk by 20-ton pneumatic trucks and stored in a dedicated silo. A variable-speed feeder will meter lime onto the product transfer conveyor in the crushing circuit, where it will mix with ore during agglomeration.

 

Lime consumption is estimated at 4.0 lb/ST of crushed ore.

 

14.5.3Cement

 

Portland Type II cement will be added during the agglomeration stage to promote permeability and heap stability. Cement will be pneumatically off-loaded from 20-ton bulk trucks into a storage silo and metered onto the agglomeration conveyor belt using variable-speed feeders, proportionate to ore tonnage.

 

Cement consumption is estimated at 1.0 lb/ST of crushed ore.

 

14.5.4Zinc

 

Zinc powder will be used in the Merrill-Crowe process as a reducing agent to precipitate dissolved gold and silver from the clarified pregnant leach solution. Zinc is added after deaeration, where oxygen is removed to improve precipitation efficiency. The zinc reacts with the metal cyanide complexes to form solid gold and silver particles, which are then collected through filtration.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

196

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Zinc will be stored in a secure, dry area and metered into the process via dedicated feeders. Actual consumption will vary depending on metal tenor in solution.

 

14.5.5Lead Nitrate

 

Lead nitrate (PbNO3) will be used in the Merrill-Crowe plant to improve the efficiency of precious metal precipitation. Lead nitrate will be added as a dilute solution directly to the pregnant solution prior to the addition of zinc. The typical concentration in the circuit is approximately 15 ppm, but this may be adjusted based on operating conditions and metallurgical performance.

 

14.5.6Diatomaceous Earth

 

Diatomaceous earth (DE) will be used as a filter aid in the Merrill-Crowe plant to remove fine solids from the solution before dearation. DE enhances the formation of a precoat and improves cake permeability, helping to retain precipitated gold and silver particles while minimizing blinding of the filter media.

 

DE will be added as a slurry to the filter feed tank or directly onto the filter surface prior to filtration. Estimated consumption is approximately 100 lb per filter batch, though usage rates may vary depending on solution clarity and precipitation load.

 

14.5.7Flux

 

Fluxes will be added during doré smelting to facilitate the removal of base metal impurities in the form of slag. Typical flux components include silica sand, borax, and sodium carbonate (soda ash). Additional additives such as fluorspar or potassium nitrate (niter) may be used as required. Fluxes will be delivered in 50 lb bags.

 

14.5.8Antiscalant

 

Antiscalant will be added to leach and strip solutions to prevent scaling in process pipelines and heap irrigation systems. The reagent will be delivered in 1 m3 tote bins and applied directly using variable-speed chemical metering pumps. Antiscalant will be added directly from the supplier tote bins into the pregnant and barren pumping systems using variable speed, chemical-metering pumps.

 

Table 14-6: Main Process Reagents and Consumables

 

Reagent Area or Point of Addition Dosage Dosage unit
Sodium Cyanide Leach, Barren Solution Pond & Merrill-Crowe 0.75 lb/ST
Lime Heap Leach 4.0 lb/ST
Cement Heap Leap – Agglomeration 1.0 lb/ST
Zn Dust, estimate Merrill-Crowe 0.06 lb/Oz Au
0.10 lb/Oz Ag
Lead Nitrate, estimate Merrill-Crowe 15 ppm in preg sol’n
Diatomaceous Earth (DE), estimate Merrill-Crowe 100 lb/filter batch
Melting Flux, estimate Refining 0.02 lb/ST
Antiscalant, estimate Process Water Pump, Barren Solution Pump 0.02 lb/ST

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

197

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

14.6Water Consumption

 

As with most mining operations, the project is designed to maximize water recycling wherever possible. Water is recovered from heap leach operations and other process circuits, with raw water used to offset losses due to evaporation, ore retention, and dust suppression. Additional raw water is also used for wet scrubbers and other utility services.

 

The Richmond Hill project is projected to require a total average of 472 gal/min of raw water makeup to sustain the operation. The actual requirement will fluctuate according to the season.

 

14.7Blowers and Compressors

 

The design of the leach pad and mill facilities includes blowers and compressors to provide general plant air, leach, detoxification, dust control, and instrument air. A list of air equipment is given in Table 14-7 below.

 

Table 14-7: List of Blowers and Compressors for Supply Plant and Instrument Air

 

Equipment
Tag
Service Area Power,
kW
100-CM-001 Primary Crusher Area Supply 56
200-BL-001 Lime Truck Offloading Blower 11
200-CM-001 Reclaim Area Supply & Dust Collectors 56
200-CM-002 Fine Crushing Area Supply & Dust Collectors 56
250-BL-001 Cement Truck Offloading Blower 11
900-CM-001 Merrill-Crowe Area Supply & Dust Collectors 56

 

14.8Power Consumption

 

The total connected power load is 18,635 kW for the heap leach operation. The connected power, power demand, and annual demand in each process area is given in Table 14-8.

 

Table 14-8: Summary of Connected Power for Heap Leach Operations

 

Area  Description  Connected Load,
kW
  Demand,
kW
  Annual,
kW
 
100  Primary Crushing  1,693  990  8,669,675 
200  Fine Crushing  4,960  2,946  25,804,293 
250  Agglomeration  371  220  1,928,341 
300  Leach Pad Stacking  3,227  1,939  16,986,844 
350  Heap Leach Pad & Ponds  651  303  2,653,381 
400  Merrill-Crowe  3,387  1,621  14,197,795 
500  Refinery  372  280  2,455,509 
650  Water Systems  3,807  1,802  15,785,126 
800  Reagents  26  16  142,079 
900  Ancillary Facilities  141  98  857,082 
Total  18,635  10,215  89,480,125 

 

14.9Control Systems

 

A crusher control room in the primary crusher area will be the operating and control center for the crushing plants.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

198

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

A central control room (CCR) will be inside the Merrill-Crowe Plant building. From the CCR control consoles, crushing, screening, material handling systems, reagents, pumping systems, aeration system, Merrill-Crowe plant, and utility systems will be monitored or controlled.

 

A computer room adjacent to the CCR will contain engineering workstations (EWS), a supervisory computer, historical trend system, management information systems (MIS) server, programming terminal, network and communications equipment, and documentation printers. This is primarily used for distributed control system (DCS) development and support activities by plant and control systems engineers.

 

Although the facilities are normally controlled from the CCRs, local video display terminals are selectively provided on the plant floor for occasional monitoring and control of certain process areas. Any local control panels that are supplied by equipment vendors will be interfaced with the DCS for remote monitoring or control.

 

14.10Assay and Metallurgical Laboratories

 

A laboratory building has been provided for the capital cost estimate. Provision has been made for facilities that include sample receiving, sample drying, sample preparation, metallurgical laboratory, wet laboratory, and fire assay for mine and process plant samples.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

199

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

15Infrastructure

 

The infrastructure at Richmond Hill has been developed to support and sustain mining and heap leaching operations. Key components of this infrastructure include an existing access road that ensures reliable transportation to and from the facility, as well as a stable grid power supply designed to meet the energy demands of continuous operations.

 

The site will include heap leach pads, engineered to accommodate ore processing in compliance with environmental and safety regulations, which are further discussed elsewhere within this report. Supporting this is a process plant equipped with the necessary technology to extract valuable minerals efficiently. Both the heap leach facility and the process plant are described in detail in Section 14. A range of ancillary buildings, including administrative offices, maintenance facilities, and storage units, further support the day-to-day operational requirements of the site.

 

This integrated infrastructure ensures that Richmond Hill is well-positioned to carry out mining and leaching activities effectively and sustainably.

 

15.1Site Access Road

 

The primary access to the Richmond Hill Project site will be established via existing public roadways originating from Lead, South Dakota. This access route has been selected to leverage current infrastructure while minimizing environmental and logistical impacts.

 

From the city of Lead, the designated route will proceed southwest along U.S. Route 85—also known as the CanAm Highway—for approximately one mile, reaching the intersection with Nevada Gulch Road. From this point, the route will continue westward on Nevada Gulch Road for an estimated three miles until it intersects with Richmond Hill Road. The final leg of the route will follow Richmond Hill Road northward for approximately 3.5 miles, passing the existing Wharf Mine, and arriving at the Richmond Hill Project's security office.

 

All vehicular traffic, including personal vehicles, delivery trucks, and contractor transport, will be required to report to the security office for check-in prior to being granted access to the site. This measure is intended to maintain site security, monitor personnel movement, and ensure regulatory compliance.

 

The entire transportation of personnel, operational equipment, consumable materials, and construction-related machinery will be conducted via this primary access corridor. By utilizing a single, controlled entry route, the project will enhance site management efficiency, promote traffic safety, and support streamlined logistical operations throughout all phases of development and operation.

 

15.2Power Supply

 

Electrical utility service is currently available at the Richmond Hill Project site, providing a foundational element for supporting future mining and processing operations. Electrical power for the site will be supplied by Black Hills Energy, a regional utility provider, through enhancements to the existing transmission infrastructure. These upgrades will ensure a reliable power supply capable of delivering up to 13 megawatts (MW) of electrical capacity—sufficient to meet the demands of mining, processing, and support facilities during both construction and full-scale operations.

 

The planned improvements will involve upgrades to the existing substation, as well as enhancements along the current transmission line corridor that extends from the substation to the Richmond Hill site. These upgrades will strengthen the system’s capacity and reliability, supporting continuous and stable power delivery. As part of the electrical infrastructure planning, provisions have also been made for the installation or enhancement of voltage regulators along the transmission line to maintain voltage stability across varying load conditions.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

200

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

In addition, the project design includes the re-routing of certain sections of overhead power lines that currently intersect proposed pit areas and process facilities. This reconfiguration is essential to prevent operational conflicts and ensure safety and accessibility throughout the site.

 

All anticipated costs associated with these electrical infrastructure improvements have been incorporated into the Project’s Capital and Operating Cost Estimates. These proactive planning measures reflect the Project’s commitment to maintaining a robust and efficient energy supply while aligning with regulatory requirements and operational needs.

 

15.3Project Buildings

 

A dedicated truck shop is planned for operations to the west of the heap leach facility and to the south of the open pits, in close proximity to the property's main access point and the administrative facilities. This strategic location has been selected to optimize logistical efficiency and to ensure seamless connectivity between key operational zones.

 

Immediately to the south of the proposed truck shop, a fuel island will be constructed to facilitate convenient refueling of heavy equipment and haul trucks, minimizing downtime and enhancing operational productivity. The administrative building will house designated safety and training areas, providing a centralized location for workforce orientation, ongoing training programs, and compliance with occupational health and safety standards.

 

Integrated within the truck shop complex will be offices for mine services personnel, ensuring close coordination between equipment maintenance, operational support, and field activities. Directly north of the truck shop, a laydown yard is proposed, which will serve as a staging and storage area for equipment, spare parts, and construction materials, further supporting maintenance and operational functions.

 

All pit areas will be connected to their respective waste rock dumps and maintenance facilities through a network of well-designed haul roads. These roads will be engineered to accommodate the movement of mining equipment, ensuring safe and efficient transportation of material across the site.

 

This planned infrastructure reflects a comprehensive approach to supporting the full scope of mining operations, with an emphasis on safety, efficiency, and long-term functionality.

 

15.3.1Security Building at Access Gate

 

The site’s Security Building will be strategically located approximately half a mile inside the main access road from the southern property boundary. Positioned on elevated terrain, the building provides optimal visibility of incoming and outgoing traffic. This facility will serve as the primary control point for all site ingress and egress. A secure, monitored access gate will be integrated into the building's design to regulate and document all personnel and vehicle movement. Beyond this entry point, a continuous security perimeter fence will enclose all active operational areas to ensure site safety, protect personnel, and safeguard critical infrastructure.

 

15.3.2Heap Leach Crushing Plant and Agglomeration

 

The crushing circuit infrastructure will consist of three dedicated buildings: the Primary Crushing Building, the Fine Crushing Building, and the Agglomeration Building. These structures will be engineered steel buildings, purpose-built to shelter the crushing and screening equipment from adverse weather conditions while ensuring operational reliability. Although uninsulated, each building will be fully enclosed on all four sides, with strategically positioned access points for maintenance personnel. These buildings will be designed to balance protection from environmental exposure with the necessary accessibility for equipment servicing and routine inspections.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

201

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

15.3.3Merrill-Crowe Plant

 

Located directly east of the Phase 1 Heap Leach Pad, the Merrill-Crowe Plant will be a critical component of the gold and silver recovery process. Pregnant leach solution (PLS) from the heap leach pad will be conveyed to the plant for treatment. The recovery process will involve clarification and deaeration of the PLS, followed by zinc dust cementation—commonly known as the Merrill-Crowe process—to precipitate precious metals.

 

The facility will be housed within a fully insulated, engineered steel building designed to support year-round operation. The structure will incorporate all necessary process and refinery circuits, as well as auxiliary amenities including office space, a break/lunch room, and gender-separated locker and restroom facilities. For operational flexibility, the building will be equipped with two roll-up doors to allow access for forklifts and maintenance vehicles, along with multiple man doors for personnel entry. A secure, restricted-access man door and armored vehicle roll-up door will be provided for the refinery area to ensure controlled movement of valuable materials. The plant will also be equipped with required safety infrastructure, including eyewash stations, emergency showers, and comprehensive fire protection systems.

 

15.3.4Administration Building

 

The Administration Building will be situated just beyond the Security Building along the main site access road. This modular complex will be constructed from fifteen (15) 12’ x 60’ mobile units, professionally assembled into a cohesive, functional facility. The layout will be divided to accommodate a wide variety of uses, including administrative offices, project coordination spaces, and general management operations. Dedicated areas will be included for a large conference room and a fully equipped training room, allowing for on-site meetings, workforce development sessions, and regulatory training.

 

15.3.5Truck Shop Building

 

Continuing northwest along the main access road, the Truck Shop will be located just beyond the Truck Wash and the Fueling Station. This state-of-the-art maintenance facility will measure 300 ft by 100 ft and will include six (6) service bays, two of which will be specially equipped with embedded rails to accommodate tracked vehicles and loaders with tire chains.

 

The facility will also house the Mine Warehouse, which will be situated at the ground floor opposite the service bay area. This warehouse will serve as a centralized storage hub for parts, tools, and consumables required for equipment maintenance. Adjacent to the warehouse, the Mine Services Office and a dedicated light vehicle maintenance bay will be constructed to streamline operations and facilitate the upkeep of support vehicles used across the site.

 

15.3.6Laboratory

 

The Laboratory will be housed in a purpose-built, stand-alone building located in close proximity to the Merrill-Crowe Plant to allow for efficient sample analysis and process support. The facility will be equipped with specialized systems including fume scrubbers, acid containment structures, and dust collection units to ensure safe and compliant handling of chemical reagents and analytical samples. The lab will also be outfitted with state-of-the-art equipment necessary for assay testing and metallurgical analysis.

 

In addition to its technical functions, the laboratory building will include office space, restrooms, and change facilities, providing a safe and comfortable working environment for laboratory personnel.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

202

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

15.4Water Management Infrastructure

 

15.4.1Water Supply

 

Initial water supply for the project will be sourced from an existing groundwater monitoring well. As the project advances, water sourced from the pit dewatering will provide necessary water supply to the project in an effort to reduce the overall water volume delivered to the water treatment plant (WTP).

 

15.4.2Surface Water Management

 

The proposed mine is located on Richmond Hill, generally along a north – south watershed divide. The area naturally drains to both the west and east. The west side of the site drains into Cole Creek and Cleopatra Creek, which flow into Spearfish Creek. The east side of the site drains via several unnamed streams that flow into False Bottom Creek.

 

As the pit and other mine infrastructure is located at the top of Richmond Hill, surface water management for the mine is relatively simple. The surface water management system will segregate contact and non-contact water. Due to the nature of the mine location minimal surface water inflows are present, requiring minimal non-contact water diversion needs. The system will be designed to contain and process all contact water, provide consistent water supply for ore processing, and accommodate storm events.

 

The water management system will include the following components:

 

·Non-contact water diversion ditches
·Contact water collection ditches
·Culverts
·Pumps / Lined Storage Ponds

 

Figure 15-1 presents the proposed water management features at the end of mine life. Note that the pump locations within the pit are approximate and will be determined based on pit phasing and mining activity.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

203

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 15-1: End of Mine Life Surface Water Management

 

Further analysis and design should include the following:

 

·Sizing of ditches, pumps and culverts.
·Varied layouts for each pit phase.
·Pipeline routing and sizing from pumps to the (WTP).
·Minor modifications to pit design to eliminate the need for the various short collection ditches.
·The runoff analysis should be revised to vary based on pit phasing.

 

15.4.3Ground Water Management

 

Hydrogeological conditions within the open pit are described in Section 14. The contact water captured within the pit sumps will be pumped to the surface water management system and piped to the WTP for treatment and discharge.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

204

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

15.4.4Water Treatment

 

Historical water quality information obtained from the retention pond at the reclaimed Richmond Hill mine indicates that the contact water for the project will include elevated total dissolved solids (TDS) including elevated metal content and sulfate. It is anticipated that active water treatment will be required to meet effluent discharge standards utilizing reverse osmosis (RO) methods. The WTP will be located adjacent to the existing water treatment plant, which would be decommissioned once the new plant is operational. The WTP will process both surface water and groundwater to meet effluent discharge standards along with an aeration cycle prior to discharge.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

205

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

16Market Studies

 

The proposed flowsheet for the Richmond Hill gold project produces a finished product of doré, which is a highly marketable product with numerous refining options. The Initial Assessment assumes a 99.90% payability for gold and a refining charge of $10 per ounce of gold, and payability of 99.00% for silver.

 

The Initial Assessment cash flow uses a base case gold price of $2,350 per ounce. In determining a reasonable base case gold price, the Company has reviewed and considered: 1) the 36-month trailing average gold price; 2) the consensus forecast prices from analysts; and 3) the current price of gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

206

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

17Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups

 

Please note that the information in this chapter may change once a new Dakota Gold mine plan is in place.

 

From an environmental and permitting standpoint, the proposed Project is making steady progress. Analysis is required to satisfy state permits administered by the SDDANR.

 

17.1Baseline Environmental Study Requirements

 

Baseline conditions need assessment, and a sampling plan have been developed to review the project and requisite environmental analysis and baseline resource inventories. The detailed baseline sampling plan, including a socioeconomic impact study plan and cultural resource study plan, currently underway for the project. Meetings were held with SDDANR and South Dakota Game, Fish, and Parks (SDGFP) to review the Project and baseline sampling plan in March and April of 2025.

 

Baseline environmental studies necessary to satisfy State laws and regulations and County regulations for the SDDANR Large Scale Mine Permit Application and Lawrence County CUP Application include the following study categories:

 

·Geology and Geochemistry
·Surface Water Hydrology and Water Quality
·Groundwater Hydrogeology and Water Quality
·Air Quality
·Meteorology
·Soils
·Vegetation
·Wetlands
·Wildlife
·Aquatic Resources
·Cultural Resources
·Sound / Noise
·Visual Resources
·Socioeconomics

 

These studies will begin to provide data that will inform several future permit applications, operating plans, and a reclamation plan.

 

Additional studies, such as geotechnical stability, blasting vibration, and water treatment, may also be required under the discretion of the SDDANR. The Lawrence County CUP application requires operational information and a socioeconomic impact assessment. Other non-environmental permit requirements are listed in Section 3.

 

Dakota Gold has retained multiple third-party specialists to conduct the necessary baseline analysis and provide reporting for SDDANR and Lawrence County reviews. As of the effective date of this IACF, Dakota Gold has scheduled several baseline evaluations; most field work will be conducted beginning in the spring 2025 and concluding in mid-2026. With the exception of kinetic geochemical testing, Dakota Gold forecasts that all other baseline studies will be completed by late 2026, facilitating the preparation of the Notice of Intent and Request for Determination of Special, Exceptional, Critical or Unique Lands for submittal to the SDDANR in the fourth quarter of 2026. After that time, the remaining environmental studies and operational/reclamation plans will be completed and Dakota Gold will initiate state and county permitting for the Project.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

207

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

17.2Results of Environmental Studies

 

In the 1980s and 1990s, considerable environmental baseline information was collected to support historical mine permitting and reclamation and closure activities. This information, along with new and additional or updated data, will be required to support future mine development and permitting efforts.

 

Surface water quality and flow monitoring programs have been in place near Richmond Hill since the early 1980s. Many historical surface water monitoring locations have been discontinued from Barrick’s Richmond Hill monitoring program following reclamation activities. Surface water monitoring in 2024 occurred at eight locations (including: #001, FD-1, #004, FD-2, OEA-1, OEA-3B, Waste Dump Toe, and Retention Pond Below).

 

Groundwater quality and groundwater level monitoring programs have been in place at Richmond Hill since at least 1988. Many wells have been discontinued from the Barrick Richmond Hill monitoring program as part of the closure and restoration of the Richmond Hill Mine. Ongoing groundwater monitoring has continued near the former pit, waste dump, and process areas (Figure 17-1). Groundwater monitoring wells sampled in 2024 include: MW-9B, MW-14, MW-17, MW-19, MW-20, and MW-24 through MW-30. At least the last 5 to 10 years of data for the historical Richmond Hill LP3MW, South Gulch monitoring wells will be presented in the large-scale mine permit application and the baseline groundwater report.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

208

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 17-1: Proposed Groundwater Sample Locations

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

209

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Historically, various wildlife inventories, including game bird, raptor, and breeding bird nest surveys, have been performed on Richmond Hill Mine property and adjacent lands (typically within a 0.5-mile buffer around the property boundary), including standard surveys and incidental sightings. Except for small-scale wildlife surveys (totaling approximately 596 acres) for exploration drilling projects in 2022, 2023, and 2024, few wildlife surveys have been conducted for the mine since the mid 90s with the cessation of mining and completion of reclamation activities.

 

Baseline aquatic biological monitoring for the Richmond Hill Mine began in 1985 by OEA Research, and from 1991 through 2016, annual monitoring was performed by KNK Aquatic Ecology (2006) and GEI Consultants, Inc. (2007-2017, 2023). Aquatic resources at Barrick’s Richmond Hill Mine are currently monitored and analyzed following the 2017 Aquatic Biological Monitoring Plan with sites on Cleopatra Creek and Rubicon Gulch and a reference site at Labrador Gulch. Within the 2017 plan, GEI summarized current conditions for the streams sampled near the Richmond Hill Mine and compared the data to baseline conditions to evaluate the effects of past and current mining activities on aquatic biological resources (GEI, 2017). That report presented the pre-mining data collected in 1985 and 1986 compared to data collected from 2006 through 2016.

 

A Level I cultural resource records review was completed in March 2025, covering approximately 2,389 acres of Dakota Gold property plus a 1-mile study area buffer. A total of 24 previous cultural resource inventories have been conducted overlapping portions of the project area. Eight of the previous surveys are considered adequate, accounting for 790 acres, and the remaining 1,600 acres will receive a Level III pedestrian survey in 2025. The records search also revealed two known sites that are eligible for National Register of Historic Places (NRHP) listing, therefore SD SHPO will be contacted for determinations of eligibility and mitigation.

 

Dakota Gold also collects environmental information required to support planned exploration permitting and assist with reclamation of disturbed sites. Key environmental studies that have been completed by Dakota Gold to support exploration drilling permits include cultural resources, wildlife (specifically raptor nests and bat habitat), and special plant species. These studies are limited in extent to proposed exploration disturbance footprints.

 

17.3Requirements and Plans for Waste Storage, Site Monitoring, and Water Management During Operations and After Mine Closure

 

Since the Richmond Hill Gold Mine is closed, requirements and plans during operations are not currently applicable; this section focuses on post-closure requirements and plans for the mine. Plans for the new Project, including general mine plans, overburden and spent ore disposal, monitoring, and water management during and after closure are being developed and will be included in future permit applications.

 

As part of LAC’s (now merged into Homestake) closure program at Richmond Hill Mine, all material classified as acid generating was removed from the Spruce Gulch waste dump and placed in truck compacted lifts back into the historical Richmond Hill mining area. In addition, the most reactive spent ore from Leach Pad 3 was also removed and placed in the former pit. Following placement, the material was capped with a multilayered capping system to minimize oxygen and water infiltration into the compacted potentially acid-generating material and to protect the capping system from erosion, bioturbation, and frost heaving. LAC used a similar capping system to remediate the spent ore material on the heap leach pads. LAC also added and mixed limestone into most of the Pad 3 material to mitigate potential Acid Rock Drainage (ARD) in that material.

 

In the future, all solid waste that may be generated at the site will be transported off site and disposed of at permitted facilities in accordance with all local, state, and federal regulations. This includes trash, debris, and building-demolition waste and rubble.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

210

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Monitoring activities by Barrick at the current Richmond Hill site include monthly site inspections of the reclaimed acreage, as well as the water treatment operations and support facilities. Annual visual inspections of the leach pad and backfilled historical Richmond Hill mining area impoundment covers are carried out to monitor for stability, erosion control, and prevention of deep-rooting vegetation through the clay caps. Visual inspections also include observations of potential surface cracking, subsidence, stressed vegetation, and erosion rills or slumping of the impoundment covers.

 

Fencing and signage along the remaining highwalls and along mine access roads are routinely monitored and maintained, as needed, to restrict access and provide public safety. LAC annually completes an annual noxious weed treatment program at the site. Stormwater management structures are monitored and repaired as needed to prevent extensive erosion and sediment loading into surrounding drainages. LAC maintains a Stormwater Pollution Prevention Plan (SWPPP) as part of the surface-water discharge (SWD) permit for the site. The SWPPP ensures roads are graded and sediment-control structures are maintained at the site. Buildings are maintained as needed, and public access to them is restricted to LAC employees, their contractors, and upon request, to SDDANR. Site maintenance would be the responsibility of Dakota Gold once the Option is exercised.

 

Any potentially impacted water from the former process area, pit impoundment, or Spruce Gulch waste dump facility is actively managed by two on-site water management and treatment systems that have continued to operate throughout the post-closure period. The Spruce Gulch water management facility manages water from the former Spruce Gulch waste rock facility and South Gulch. The treated water is released into Spruce Gulch at the permitted SWD compliance point. The process-area water management facility manages water from the reclaimed leach pads and stormwater pond. This water may be treated in one of three ways before being released to the permitted SWD compliance point. The first treatment option is reverse osmosis (RO) with additional biological treatment. The second option is biological treatment without RO. The third treatment option is biological treatment and chemical precipitation.

 

Continued water treatment at these sites would be the responsibility of Dakota Gold once the Property is purchased. The associated costs are subject to post-closure bonding, the obligation for which would be assumed by Dakota Gold upon exercise of the Option.

 

LAC also performs surface water and groundwater quality monitoring and aquatic biological monitoring consistent with the Hydrologic Monitoring Plan. The Hydrologic Monitoring Plan includes monitoring of 13 groundwater wells and 10 surface-water locations to assess water quality and trends in pH, sulfate, and metal concentrations. “Sentinel” monitoring locations are positioned at surface-water and groundwater flow locations downgradient of the historic operations areas (i.e., backfilled mining area, Spruce Gulch, and leach pads) and are representative of the water quality in those locations. A post-closure Groundwater Quality Contingency Plan has been implemented that identifies site-specific performance criteria that LAC uses for triggering additional actions if water quality at defined sentinel monitoring locations indicates a potential change in groundwater conditions that could cause an exceedance of surface-water quality standards at permitted discharge points. Aquatic biological monitoring continues to be conducted in Cleopatra Creek, Labrador Gulch, and Rubicon Gulch in accordance with the SWD permit. The Aquatic Biological Monitoring Plan stipulates that LAC performs this monitoring every five years until 2032, at which time aquatic biological monitoring will be discontinued. All site monitoring would be the responsibility of Dakota Gold once the property is purchased.

 

The leach pad and backfilled historical Richmond Hill mining area impoundment covers have met or exceeded original design specifications for limiting infiltration.

 

17.4Project Permitting Requirements, Permit Application Status, and Requirements to Post Performance or Reclamation Bonds

 

Project permit requirements and status are summarized in Section 3.

 

LAC has posted the Post-Performance and Reclamation bonds required by the SDDANR for SMP No. 445, and the SDDANR has updated bonds as required. Maintenance of the bonds would be the responsibility of Dakota Gold once the Option is exercised.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

211

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

South Dakota Board of Minerals & Environment (SDBME) required the face value of the surety bond for 2025 that serves as the post-closure financial assurance to be $41,773,222. This was adjusted upwards from $30,838,220 (2022) based on increases in the assumed rate of inflation by SDBME.

 

Dakota Gold has posted the necessary state-wide reclamation bond of $100,000 for Exploration Notices of Intent (EXNI) issued by the SDDANR.

 

17.5Mine Closure, Remediation, and Reclamation Plans, and Associated Costs

 

The Richmond Hill Gold Mine is currently inactive and mostly reclaimed, except for water treatment facilities, as shown in Figure 17-2. Water treatment continues to be conducted at the former Spruce Gulch waste rock disposal site to treat water emanating from Spruce Gulch and South Gulch, and at the former process area to treat seepage from the closed leach pads. LAC received a replacement RO unit for the water treatment plant in September 2023 which was operational in 2024. The new RO unit is smaller, more efficient, and can treat water at cooler temperatures. Water treatment will be required at these sites until water quality effluent limits and water quality standards are met pursuant to the Richmond Hill permits and South Dakota laws and regulations. If Dakota Gold exercises the option to purchase the property, continued water treatment at the Spruce Gulch waste rock disposal site would be their responsibility.

 

Additionally, if Dakota Gold elects to move forward with the project and redevelop the mining operation, a new mine closure plan and standard reclamation cost estimate (RCE) would be developed and submitted to the appropriate state regulatory agencies. Proposed reclamation for the project would include management of three primary mining areas, three heap leaches, overburden storage stockpiles, developed roadways, facilities, additional disturbance adjacent to facilities, and short- and long-term water monitoring.

 

The Richmond Hill reclamation and closure plan would include:

 

·Concurrent backfilling and grading of three primary mining areas.
·Overprinting of mining areas for two of three heap leaches.
·Decommissioning, drain down, and regrading of the three heap leaches.
·Decommissioning of surface infrastructure and roadways.
·Dismantling of all facilities, with sales/recycling of assets and disposal of waste.
·Final scarification, grading, and revegetation of all disturbance areas.
·Post-closure groundwater monitoring.

 

This approach with concurrent reclamation would result in minimal post-reclamation landform impacts and is anticipated to be completed within five years of ceasing operation. Post-reclamation monitoring, including groundwater quality, storm water management, and revegetation success, would be designed to meet State requirements and would be continued for up to ten years following reclamation.

 

Current mining regulations require that financial guarantees cover all reclamation costs including dismantling of facilities, abandonment of roadways, regrading and revegetation of disturbed areas, and water monitoring. The amount of the guarantee, which is in the form of a surety bond, corresponds to the total estimated costs for the reclamation of the entire mine site. The RCE would be developed using average costs based on the Nevada Standardized Reclamation Cost Estimator (SRCE Version 2.0) and includes direct and indirect costs, contingency, and post-reclamation monitoring assuming third-party costs.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

212

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

 

Figure 17-2: LAC’s Reclamation Liability Release Map (SDBME, 2016)

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

213

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

17.6Plans, Negotiations, or Agreements with Local Individuals or Groups

 

Other than a pending offer to a surface right owner and coordination with surface rights owners, and general plans regarding permitting strategy or land position, Dakota Gold does not have any current plans, negotiations, or agreements with local individuals or groups. Depending on how the mine plan develops, waivers may be required from adjacent landowners to waive the 500-ft surface disturbance buffer required by Lawrence County.

 

17.7Qualified Person’s Opinion on the Adequacy of Current Plans to Address Any issues Related to Environmental Compliance, Permitting, and Local Individuals or Groups

 

The QP is of the opinion that the environmental studies, permitting, and social aspects of the project are being appropriately managed and planned to support the proposed mine and mineral processing operation on Dakota Gold’s claims.

 

Dakota Gold will continue to work with state and local agencies to ensure that all permitting will be sufficient to ensure that future mining and processing will be conducted in accordance with all applicable regulations. Additionally, Dakota Gold will develop community engagement plans to identify and ensure an understanding of the needs of the surrounding communities and to determine appropriate programs for addressing those needs.

 

The QP is of the opinion that the adequacy of the current plans and any potential issues should not prevent the Richmond Hill Gold Project from becoming a mine, especially given that the adjacent Wharf Mine owned by Coeur Mining has been in continuous operation for over 40 years and further considering the history of mining activity in the Homestake District.

 

17.8Descriptions of Any Commitments to Ensure Local Procurement and Hiring

 

Dakota Gold is committed to hiring and procurement from the local community, prioritizing the city, region, and state, followed by out-of-state and out-of-country.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

214

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18Capital and Operating Costs

 

Capital and operating costs were estimated for the IA study by RESPEC (mine development), M3 (process plant, site development, power transmission and distribution, and ancillaries), and Welsh Hagan (heap leach facilities). Table 18-1 shows the estimated capital costs for the project under the M&I case. Table 18-2 shows the estimated capital costs for the project under the MI&I case.

 

Table 18-1: Capital Cost Summary for M&I Case

 

Category  Units  Initial   Sustaining   Total 
Ore Preparation (Crush, Agglomerate, Stack)  K USD  $83,533   $0   $83,533 
Heap Leach Pad & Ponds  K USD  $23,324   $80,700   $104,025 
Merrill Crowe & Refinery  K USD  $22,662   $0   $22,662 
Process Support Systems (Water, Reagents, Power)  K USD  $18,955   $0   $18,955 
Ancillaries  K USD  $24,711   $0   $24,711 
Freight  K USD  $7,793   $888   $8,681 
Sub-Total Direct Cost (Process Plant & Support)  K USD  $180,978   $81,588   $262,567 
Contractor Indirect Costs  K USD  $22,100   $16,242   $38,342 
EPCM  K USD  $30,462   $14,675   $45,136 
Vendor Support & Spare Parts  K USD  $5,725   $0   $5,725 
Contingency  K USD  $52,650   $28,126   $80,776 
Owner's Costs, Including First Fills  K USD  $17,746   $7,826   $25,572 
Water Treatment Plant  K USD  $25,000   $0   $25,000 
Sub-Total Indirect Cost (Process Plant & Support)  K USD  $153,682   $66,869   $220,551 
Sub-Total Process Plant  K USD  $334,661   $148,457   $483,118 
Sub-Total Mine Capital (RESPEC)  K USD  $49,428   $71,163   $120,591 
TOTAL CAPITAL COST  K USD  $384,088   $219,620   $603,708 

 

Table 18-2: Capital Cost Summary for MI&I Case

 

Category  Units  Initial   Sustaining   Total 
Ore Preparation (Crush, Agglomerate, Stack)  K USD  $83,533   $0   $83,533 
Heap Leach Pad & Ponds  K USD  $23,324   $80,700   $104,025 
Merrill Crowe & Refinery  K USD  $22,662   $0   $22,662 
Process Support Systems (Water, Reagents, Power)  K USD  $18,955   $0   $18,955 
Ancillaries  K USD  $24,711   $0   $24,711 
Freight  K USD  $7,793   $888   $8,681 
Sub-Total Direct Cost (Process Plant & Support)  K USD  $180,978   $81,588   $262,567 
Contractor Indirect Costs  K USD  $22,100   $16,242   $38,342 
EPCM  K USD  $30,462   $14,675   $45,136 
Vendor Support & Spare Parts  K USD  $5,725   $0   $5,725 
Contingency  K USD  $52,650   $28,126   $80,776 
Owner's Costs, Including First Fills  K USD  $17,746   $7,826   $25,572 
Water Treatment Plant  K USD  $25,000   $0   $25,000 
Sub-Total Indirect Cost (Process Plant & Support)  K USD  $153,682   $66,869   $220,551 
Sub-Total Process Plant  K USD  $334,661   $148,457   $483,118 
Sub-Total Mine Capital (RESPEC)  K USD  $48,718   $84,106   $132,824 
TOTAL CAPITAL COST  K USD  $383,379   $232,563   $615,942 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

215

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-3 shows the estimated operating costs for the LOM of the project under the M&I case. Operating costs were estimated at $2.0 billion for the LOM. This is equivalent to $10.73 per ton processed or $764 per ounce of payable gold.

 

Table 18-3: Operating Cost Summary for M&I Case

 

         Production Cost 
Category   K USD    $ / ton    $ / Au oz 
Mining Costs  $887,322   $4.78   $341 
Process Plant  $874,490   $4.71   $336 
G&A  $201,722   $1.09   $77 
Refining  $26,068   $0.14   $10 
TOTAL OPERATING COST  $1,989,602   $10.73   $764 

 

Table 18-4 shows the estimated operating costs for the project LOM under the MI&I case. Operating costs were estimated at $3.3 billion for the LOM. This is equivalent to $10.82 per ton processed or $924 per ounce of payable gold.

 

Table 18-4: Operating Cost Summary for MI&I Case

 

       Production Cost 
Category   K USD    $ / ton    $ / Au oz 
Mining Costs  $1,464,004   $4.85   $414 
Process Plant  $1,427,042   $4.73   $404 
G&A  $332,248   $1.10   $94 
Refining  $39,856   $0.13   $11 
TOTAL OPERATING COST  $3,263,151   $10.82   $924 

 

18.1Process Capital

 

18.1.1Process Capital Cost Summary

 

The process plant costs are comprised of costs for the process facilities, infrastructure development, power systems and ancillaries. The direct costs are developed from labor, materials, plant equipment, sub-contracts, construction equipment, and freight. Indirect costs are applied to the direct costs to account for items such as: construction support; engineering, procurement, and construction management (EPCM); vendor support during specialty construction and commissioning; spare parts; contingency; and owner’s costs. Together, the direct and indirect costs form the capital costs.

 

The process plant includes the Merrill-Crowe plant, as well as the refinery and reagents. The ancillaries include components such as the truck shop and warehouse, truck wash, laboratory, mine dry, and the fuel station.

 

Indirect costs were then calculated following industry accepted methodologies, including application of contingency based on the completed level of design on a scope or individual work type basis. The agglomerate contingency for the process plant is estimated at 22% of total contracted cost. This is a combination of 15% contingency for plant equipment, where budgetary quotes were sourced for the main components, and 25% contingency for all other cost components. Total contracted costs include all process plant direct costs, plus construction support costs, EPCM costs, vendor support costs, and spare parts costs. First fills were calculated by M3. Owner’s Costs were developed in collaboration with Dakota Gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

216

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Process plant capital costs were independently developed, and all capital cost estimates are based on the purchase of new equipment.

 

The total evaluated project cost is projected to be in the accuracy range of -25%/+30%. The process plant capital is the same for the M&I case as well as the MI&I case, as the nominal annual production rates are essentially equivalent. Regarding the design of the process plant, the primary difference between the M&I and the MI&I cases are the overall years of plant operation.

 

Table 18-5: Initial Capital Process Plant Cost Summary

 

Category (all costs are in USD 1,000)  Plant
Equip.
   Material   Labor   Sub
Contract
   Const.
Equip.
   Total 
General Site  $0   $1,889   $1,319   $0   $484   $3,692 
Primary Crushing  $5,754   $5,579   $4,743   $0   $1,144   $17,219 
Fine Crushing  $23,179   $11,742   $9,187   $0   $1,279   $45,387 
Agglomeration  $3,976   $1,490   $823   $0   $97   $6,386 
Heap Stacking  $9,145   $2,963   $2,276   $0   $157   $14,541 
Heap Leach Pad & Ponds  $493   $4,999   $10,096   $0   $7,737   $23,324 
Merrill Crowe  $8,443   $5,441   $3,678   $0   $648   $18,209 
Refinery  $2,735   $901   $742   $0   $75   $4,453 
Water Systems  $3,366   $1,047   $1,092   $0   $192   $5,697 
Power Systems  $4,850   $1,020   $396   $1,000   $29   $7,296 
Reagents  $423   $792   $910   $0   $145   $2,270 
Ancillaries  $3,991   $11,824   $5,036   $0   $3,860   $24,711 
Freight  $5,308   $2,484   $0   $0   $0   $7,793 
Sub-Total Direct Cost (Process Plant)  $71,663   $52,171   $40,298   $1,000   $15,847   $180,978 
Construction Support (inc. Mobilization)                           $22,100 
Engineering, Procurement, & Const. Mgmt.                           $30,462 
Vendor Support & Commissioning                           $3,734 
Spare Parts (Capital, Commissioning)                           $1,991 
First Fills                           $1,500 
Contingency                           $52,650 
Owner's Cost                           $16,246 
Water Treatment Plant                           $25,000 
Sub-Total Indirect Cost (Process Plant)                           $153,682 
TOTAL CAPITAL COST (Process Plant)                           $334,661 

 

18.1.2Freight

 

Estimates for equipment and material freight costs are based on bulk freight loads and have been estimated at 8% of the equipment cost and 5% of the material cost.

 

18.1.3Construction Support

 

Contractor labor indirect costs and contractor non-labor are included 20.5% and 12.8% of the total direct labor hours times an average rate of $58.21 per hour. Services required through construction execution are included at $2.62 million.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

217

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.1.4EPCM

 

Engineering, procurement, and construction management is included at 15% of total constructed cost (TCC) for the process plant scope. This includes project management and administration, project services, project controls, and EPCM fee, temporary construction facilities, and temporary construction power.

 

18.1.5Vendor Support

 

Vendor supervision of specialty construction is included at 1.5% of plant equipment supply costs. Vendor pre-commissioning is included at 0.7% of plant equipment supply costs. Vendor commissioning is included at 0.7% of plant equipment supply costs.

 

Commissioning is included at 1% of Total Direct Field Costs.

 

18.1.6Spare Parts

 

Capital spare parts are included at 2.0% of plant equipment supply costs. Commissioning spare parts are included at 1.0% of plant equipment supply costs. Two-year operating spare parts are excluded.

 

18.2Owner’s Costs

 

Owner’s Costs were developed in collaboration with Dakota Gold. The Owner’s Costs include items such as salaries and wages for the project personnel, housing, and accommodations for owner’s team during project development, transportation for owner’s team during project development, owner’s team vehicles, office services, and travel during project development. There is also an allowance for external services, such as geotechnical investigation and permit support.

 

The Owner’s Costs are estimated at 8% of Total Constructed Cost.

 

18.3HLF and Associated Infrastructure, Water Management, and Closure Capital Costs

 

18.3.1Unit Rates

 

Unit rates were estimated using a combination of the following:

 

·Supply vendor quotes for specific materials such as piping and geosynthetics.
·Contractor labor rates built up using South Dakota Prevailing Wages, with additional factors to account for per diem rates (given the remote project site), estimated contractor markup, a small hand tool allowance, and a separate tax for the contractor’s labor.
·Production rates for each unit rate were calculated based on similar project experience and estimates of contractors’ unit rates. The Caterpillar Performance Handbook Edition 49 was refenced for equipment specifications and capabilities.

 

18.3.2Quantities/Material Take-Offs

 

The CAPEX is quantity-based using engineering-derived material take-off (MTO) quantities from the IA-level designs. The MTO was generated from AutoCAD Civil 3D design surfaces, as well as typical layouts, sections, and details developed for this project.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

218

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

This estimate includes site preparation, earthworks, geosynthetics, piping, and associated surface water management infrastructure such as diversions, sediment ponds, and applicable erosion protection measures. Additional allowances have been made for indirect costs such as engineering, construction management, quality control, and surveying, as well as contractor costs to mobilize, demobilize, and provide temporary stormwater controls during construction.

 

18.4Mining Capital Costs

 

Capital costs for this project represent the upfront investment needed to bring the operation to a state of production readiness, and continuing equipment purchases to either replace worn equipment or to meet the needs of the mine plan. Most of the capital costs associated with this project are due to equipment purchases in the form of Primary and Support equipment. Table 18-6 presents equipment purchase costs, while Table 18-10 presents equipment purchases by time period. Costs in the following section for mining are specific to the MI&I case. Refer to section 21 for costs for the M&I case.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

219

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-6: Up Front Capital Costs

 

Primary Mining Equipment  Unit Cost   Assembly   Taxes   Total 
Production Drill - CAT MD6250  $2,200,000        $136,400   $2,336,400 
CAT 995 30-yrd Loader  $6,950,000        $430,900   $7,380,900 
Cat6040 - 22 cu m Hyd. Shovel  $6,500,000        $403,000   $6,903,000 
Cat 785 150-ton Haul Trucks  $2,900,000        $179,800   $3,079,800 
Support Equipment                    
600 HP Dozer (D10)  $2,300,000        $142,600   $2,442,600 
680 HP RTD (844)  $2,500,000        $155,000   $2,655,000 
18' Motor Grader (D18)  $1,690,000        $104,780   $1,794,780 
Water Truck - 20,000 Gallon  $1,935,700        $120,013   $2,055,713 
Truck and Lowboy  $5,661,177        $350,993   $6,012,170 
4.7-7.3 cu yd backhoe  $1,561,400        $96,807   $1,658,207 
Pit Pumps (1,450 gpm)  $55,100        $3,416   $58,516 
132-ton Crane  $1,354,000        $83,948   $1,437,948 
Flatbed  $86,900        $5,388   $92,288 
Blasting                    
Skid Loader  $100,400        $6,225   $106,625 
Mine Maintenance                    
Lube/Fuel Truck  $950,000        $58,900   $1,008,900 
Mechanics Truck  $333,300        $20,665   $353,965 
Tire Truck  $423,400        $26,251   $449,651 
Other Mine Capital                    
Light Plant  $15,500        $961   $16,461 
Explosives Storage Site Prep  $75,000             $75,000 
ANFO Storage Bins  $83,800   $41,900   $5,196   $130,896 
Powder Magazines  $11,400   $2,280   $707   $14,387 
Cap Magazine  $6,100   $1,220   $378   $7,698 
Mobile Radios  $1,500        $93   $1,593 
Shop Equipment                 $750,000 
Engineering & Office Equipment                 $505,000 
Water Storage (Dust Suppression)                 $20,000 
GPS Stations and Survey Equipment                 $150,000 
Unspecified Miscellaneous Equipment                 $500,000 
Dispatch                 $833,600 
Mine Shop                 $5,637,000 
Ambulance & Fire Equipment  $150,000             $150,000 
Critical spares  $1,000             $1,000 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

220

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-7: Equipment Costs by Year

 

Primary Mining Equipment  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Total 
Production Drill - CAT MD6250  #  2  -  -  -  -  -  -  -  -  -  -  2 
CAT 995 30-yrd Loader  #  1  -  -  -  -  -  -  -  -  -  -  1 
Cat6040 - 22 cu m Hyd. Shovel  #  1  -  -  -  -  -  -  1  -  -  -  2 
Cat 785 150-ton Haul Trucks  #  8  -  -  -  -  -  1  3  4  -  -  16 
Support Equipment                                        
600 HP Dozer (D10)  #  2  -  -  -  -  -  -  -  -  -  -  2 
680 HP RTD (844)  #  1  -  -  -  -  -  -  -  -  -  -  1 
18' Motor Grader (D18)  #  2  -  -  -  -  -  -  -  -  -  -  2 
Water Truck - 20,000 Gallon  #  2  -  -  -  -  -  -  -  -  -  -  2 
Truck and Lowboy  #  1  -  -  -  -  -  -  -  -  -  -  1 
4.7-7.3 cu yd backhoe  #  1  -  -  -  -  -  -  -  -  -  -  1 
Pit Pumps (1450 gpm)  #  3  -  -  -  -  -  -  -  -  -  -  3 
132-ton Crane  #  1  -  -  -  -  -  -  -  -  -  -  1 
Flatbed  #  2  -  -  -  -  -  -  -  -  -  -  2 
Blasting                                        
Explosives Truck  #  1  -  -  -  -  -  -  -  -  -  -  1 
Skid Loader  #  1  -  -  -  -  -  -  -  -  -  -  1 
Mine Maintenance                                        
Lube/Fuel Truck  #  1  -  -  -  -  -  -  -  -  -  -  1 
Mechanics Truck  #  2  -  -  -  -  -  -  -  -  -  -  2 
Tire Truck  #  1  -  -  -  -  -  -  -  -  -  -  1 
Other Mine Capital                                        
Light Plant  #  4  -  -  -  -  -  -  -  -  -  -  4 
Explosives Storage Site Prep  #  1  -  -  -  -  -  -  -  -  -  -  1 
ANFO Storage Bins  #  1  -  -  -  -  -  -  -  -  -  -  1 
Powder Magazines  #  1  -  -  -  -  -  -  -  -  -  -  1 
Cap Magazine  #  1  -  -  -  -  -  -  -  -  -  -  1 
Mobile Radios  #  33  -  -  -  -  -  1  3  4  -  -  41 
Shop Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1 
Engineering & Office Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1 
Water Storage (Dust Suppression)  #  1  -  -  -  -  -  -  -  -  -  -  1 
Base Radio & GPS Stations  #  1  -  -  -  -  -  -  -  -  -  -  1 
Unspecified Miscellaneous Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1 
Dispatch  #  -  1  -  -  -  -  -  -  -  -  -  1 
Shop Building  #  1  -  -  -  -  -  -  -  -  -  -  1 
Ambulance & Fire Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1 
Critical Spares  #  631  405  -  -  230  -  -  -  -  -  -  1,266 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

221

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-8 represents total capital costs by year. Pre-production is shown as operating costs however this is split out in the financial analysis as capital costs.

 

For the first 5 years of mine life, equipment is planned to be purchased using a finance lease, meaning that the equipment will be financed for 5 years, after which a purchase option will be exercised. The principal for these leases is included as a capital expense, while interest is included as an operating cost.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

222

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-8: Capital Costs by Year

 

Mine Op Capital Summary  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Yr 31-35  Total 
 Primary Equipment  K USD  $9,853  $6,052  $6,527  $7,039  $7,592  $6,534  $3,080  $16,142  $12,319  $-  $-  $-  $75,137 
 Support Equipment  K USD  $7,495  $3,221  $3,474  $3,747  $4,041  $2,731  $-  $-  $-  $-  $-  $-  $24,710 
Blasting Equipment  K USD  $107  $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $107 
 Mine Maintenance Equipment  K USD  $2,166  $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $2,166 
 Other Mine Capital  K USD  $8,689  $1,239  $-  $-  $230  $-  $2  $131  $6  $-  $-  $-  $10,297 
 Total Mine Capital  K USD  $28,310  $10,511  $10,001  $10,786  $11,863  $9,265  $3,081  $16,274  $12,326  $-  $-  $-  $112,417 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

223

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.5Process Operating Cost Summary

 

Process operating costs have been estimated by M3 from first principles. Labor costs were estimated using project specific staffing, salary and wage, and benefit requirements. Unit consumptions of materials, supplies, power, and delivered supply costs were also estimated. LOM overall average processing costs are estimated at an average cost of $4.71 per ton for the M&I case and $4.73 per ton for the MI&I case.

 

Operating costs were estimated based on 2nd quarter 2025 US dollars and are presented with no added contingency based upon the design and operating criteria present in this Technical Report. Operating costs are considered to have an accuracy of +/- 25%.

 

The process operating costs presented are based upon the ownership of all process production equipment and site facilities. The owner will employ and direct all operating maintenance and support personnel for all site activities.

 

Operating costs estimates have been based upon information obtained from the following sources:

 

·Project metallurgical test work and process engineering
·Development of a detailed equipment list and demand calculations
·M3 In-house data for reagent pricing
·Experience with other similar operations

 

Where specific data do not exist, cost allowances have been based upon consumption and operating requirements from other similar properties for which reliable data exist.

 

18.5.1Personnel and Staffing

 

Staffing requirements for process personnel have been estimated by M3 based on experience with similar-sized operations in the region. Total process personnel requirements are estimated at 75 persons for the crushing operation. Personnel requirements and costs are estimated at $9.44 million per year for the crushing operation.

 

18.5.2Power

 

Power usage for the process and process-facilities was derived from estimated connected loads assigned to powered equipment from the mechanical equipment list. Equipment power demands under normal operation were assigned and coupled with estimated on-stream times to determine the average energy usage and cost. Power is available via transmission line connected to the South Dakota Power grid; the estimated power cost of $0.105/kWh, based on input from Dakota Gold.

 

18.5.3Consumable Items

 

Operating supplies have been estimated based upon unit costs and consumption rates projected by metallurgical tests. Freight costs are included in all operating supply and reagent estimates. Reagent consumptions have been derived from test work and from design criteria considerations. Other consumable items have been estimated by M3 based on experience with other similar operations. Table 18-9 presents average consumptions for major consumables.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

224

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-9: Process Consumables Average Annual Consumptions

 

Item   Form   Average Annual
Consumption (tons)
 
Sodium Cyanide   Liquid at 30% NaCN by Weight     4,106  
Lime   Bulk Delivery (20 tons)     21,900  
Cement   Bulk Delivery (20 tons)     5,475  
Antiscalant   Liquid Tote (IBC)     110  
Zinc   1,000 lb Supersacks     208  
Caustic   Liquid at 50% NaOH by Weight     164  
Refinery Fluxes   Dry Solid Bags     110  

 

Operating costs for consumable items have been distributed based on tonnage and gold production or smelting batches, as appropriate.

 

18.5.4Maintenance

 

Annual maintenance costs have been included for the process facilities. The maintenance costs are estimated from the capital cost of the plant equipment at an allowance of 5% for parts repair or replacement. Maintenance labor is also included. The maintenance labor includes one maintenance supervisor, six mechanics, and s electricians. These personnel are included as part of the overall process personnel quantity. An allowance for outside repairs is also included at 10% of the maintenance parts allowance. The total annual maintenance is estimated at $5.32 million.

 

18.5.5Supplies and Services

 

Estimates for supplies and services have been included for items such as lubricants, third-party services for the process plant, safety items, and minor supplies and tools outside of maintenance. The total annual supplies and services is estimated at $1.31 million.

 

18.5.6Process Operating Cost Exclusions

 

The following operating costs are excluded from the process plant operating cost estimate:

 

·G&A costs (see section below)
·Access road and internal roads maintenance
·Operating cost contingency
·Escalation costs
·Currency exchange fluctuations

 

18.6G&A Costs

 

G&A costs were included based on benchmarks for similar-sized facilities in the surrounding region.

 

G&A costs are included at $11.9 million per year for each year of operation. This includes an estimate of 41 people, as well as an allowance for non-labor related expenses.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

225

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7Mine Operating Costs

 

Costs were built using a first-principles cost model, which is created from the ground up based on fundamental inputs. Mining costs have been estimated based on equipment hours required and equipment costs per hour, as well as personnel/labor costs, materials, and energy. The personnel costs are based on salaried and hourly personnel to provide engineering, survey, management, and geology support for the mine, as well as staffing crews required to conduct required mining activities. At the initial assessment stage, mine operating costs will have an accuracy of plus or minus 50%.

 

Consumables make up a large part of the mining cost. Consumables considered in the cost model include fuel, lubricants, drilling and blasting consumables, wear parts and Ground Engaging Tools (GET), safety and general supplies and maintenance and workshop supplies.

 

Mining costs by year are shown in Table 18-10. Note that these costs include rehandle of leach material from the pad to the pit during and after mine life. Also note that the interest for the assumed lease payments is included in the operating cost and add $0.03 /ton to the total mining unit cost.

 

Diesel costs are assumed to be $3.25 per gallon.

 

Costs in the following section for mining are specific to the MI&I case. Refer to section 24 for costs for the M&I case.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

226

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-10: Mine Operations Cost Summary

 

Mine Op Cost Summary  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Yr 31-35  Total 
 Mine General Service  K USD  $1,352  $2,296  $2,296  $2,296  $2,296  $2,296  $11,481  $11,481  $11,338  $10,055  $5,300  $141  $62,628 
 Mine Maintenance  K USD  $2,290  $3,716  $3,716  $3,721  $3,716  $3,716  $18,584  $20,235  $22,006  $19,930  $16,841  $1,431  $119,900 
 Engineering  K USD  $572  $821  $793  $793  $793  $793  $3,387  $1,853  $1,853  $1,853  $1,322  $83  $14,915 
 Geology  K USD  $107  $184  $184  $184  $184  $184  $919  $919  $919  $919  $444  $-  $5,149 
 Drilling  K USD  $1,003  $3,090  $2,878  $2,968  $3,104  $2,987  $14,142  $13,633  $14,431  $13,296  $5,955  $-  $77,489 
 Blasting  K USD  $2,250  $5,846  $5,397  $5,588  $5,875  $5,627  $26,455  $25,377  $27,068  $24,662  $10,920  $-  $145,065 
 Loading  K USD  $2,045  $6,494  $5,394  $5,268  $5,709  $5,291  $25,598  $39,058  $44,580  $41,599  $28,538  $1,647  $211,223 
 Hauling  K USD  $5,761  $18,071  $16,450  $15,366  $14,174  $14,013  $79,088  $112,366  $147,844  $136,956  $79,342  $4,199  $643,631 
 Mine Support  K USD  $4,023  $8,293  $8,289  $8,297  $8,285  $8,285  $40,595  $41,092  $41,035  $41,116  $38,652  $3,718  $251,681 
 Total Mining Cost  K USD  $19,402  $48,812  $45,397  $44,481  $44,135  $43,192  $220,251  $266,016  $311,076  $290,387  $187,315  $11,218  $1,531,681 
 Leased Equipment Interest  K USD  $1,006  $3,627  $2,899  $2,114  $1,267  $380  $427  $96  $-  $-  $-  $-  $11,815 
 Net Total Mining Cost  K USD  $20,408  $52,439  $48,296  $46,595  $45,402  $43,572  $220,677  $266,112  $311,076  $290,387  $187,315  $11,218  $1,543,496 
Cost per Ton                                                        
 Mine General Service   $/ton  $0.25  $0.12  $0.14  $0.13  $0.12  $0.13  $0.14  $0.15  $0.14  $0.14  $0.18  $-  $0.14 
 Mine Maintenance   $/ton  $0.42  $0.20  $0.22  $0.21  $0.20  $0.21  $0.23  $0.27  $0.26  $0.28  $0.56  $-  $0.28 
 Engineering   $/ton  $0.10  $0.04  $0.05  $0.05  $0.04  $0.04  $0.04  $0.02  $0.02  $0.03  $0.04  $-  $0.03 
 Geology   $/ton  $0.02  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $-  $0.01 
 Drilling   $/ton  $0.18  $0.17  $0.17  $0.17  $0.17  $0.17  $0.18  $0.18  $0.17  $0.18  $0.20  $-  $0.18 
 Blasting   $/ton  $0.41  $0.31  $0.33  $0.32  $0.31  $0.32  $0.33  $0.34  $0.33  $0.34  $0.36  $-  $0.33 
 Loading   $/ton  $0.38  $0.35  $0.33  $0.30  $0.30  $0.30  $0.32  $0.52  $0.54  $0.58  $0.95  $-  $0.49 
 Hauling   $/ton  $1.06  $0.97  $0.99  $0.88  $0.75  $0.79  $0.99  $1.49  $1.78  $1.91  $2.64  $-  $1.48 
 Mine Support   $/ton  $0.74  $0.44  $0.50  $0.48  $0.44  $0.47  $0.51  $0.55  $0.49  $0.57  $1.29  $-  $0.58 
 Total Mining Cost  $/ton  $3.56  $2.62  $2.74  $2.55  $2.35  $2.45  $2.74  $3.54  $3.74  $4.04  $6.23  $-  $3.52 
 Leased Equipment Interest  $/ton  $0.18  $0.19  $0.18  $0.12  $0.07  $0.02  $0.01  $0.00  $-  $-  $-  $-  $0.03 
 Net Total Mining Cost  $/ton  $3.74  $2.81  $2.92  $2.67  $2.42  $2.47  $2.75  $3.54  $3.74  $4.04  $6.23  $-  $3.55 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

227

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.1Mine General Services

 

Mine general services includes mining supervision along with engineering and geology services. Supervision allows for a mine superintendent, mine general foreman and mine shift foremen. Engineering personnel include a chief engineer along with engineers and surveying crew to support mine planning and operations. Geology is intended to support ore control, geological mapping, and sampling requirements.

 

Table 18-11 shows the cost estimates by period for the mine general services.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

228

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

  

Table 18-11: Cost Estimate by Period for General Mine Services

 

Mine General Services   Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total  
Supervision   K USD   $ 986   $ 1,352   $ 1,352   $ 1,352   $ 1,352   $ 1,352   $ 6,759   $ 6,759   $ 6,616   $ 5,333   $ 2,940   $ 85   $ 36,235  
Hourly Personnel (in individual groups)   K USD   $ 301   $ 832   $ 832   $ 832   $ 832   $ 832   $ 4,161   $ 4,161   $ 4,161   $ 4,161   $ 1,799   $ -   $ 22,905  
Total   K USD   $ 1,286   $ 2,184   $ 2,184   $ 2,184   $ 2,184   $ 2,184   $ 10,920   $ 10,920   $ 10,777   $ 9,494   $ 4,739   $ 85   $ 59,141  
Engineering                                                                                    
Salaried Personnel   K USD   $ 442   $ 645   $ 628   $ 628   $ 628   $ 628   $ 2,539   $ 1,027   $ 1,027   $ 1,027   $ 496   $ -   $ 9,713  
Hourly Personnel   K USD   $ 112   $ 146   $ 135   $ 135   $ 135   $ 135   $ 696   $ 674   $ 674   $ 674   $ 674   $ 67   $ 4,257  
Total   K USD   $ 554   $ 791   $ 762   $ 762   $ 762   $ 762   $ 3,235   $ 1,701   $ 1,701   $ 1,701   $ 1,170   $ 67   $ 13,970  
Mine Geology                                                                                    
Salaried Personnel   K USD   $ 86   $ 147   $ 147   $ 147   $ 147   $ 147   $ 734   $ 734   $ 734   $ 734   $ 355   $ -   $ 4,113  
Hourly Personnel   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Total   K USD   $ 86   $ 147   $ 147   $ 147   $ 147   $ 147   $ 734   $ 734   $ 734   $ 734   $ 355   $ -   $ 4,113  
Supplies & Other                                                                                    
Mine General Services Supplies   K USD   $ 7.12   $ 12.20   $ 12.20   $ 12.20   $ 12.20   $ 12.20   $ 61.00   $ 61.00   $ 61.00   $ 61.00   $ 61.00   $ 6.10   $ 379.22  
Engineering Supplies   K USD   $ 17.73   $ 30.40   $ 30.40   $ 30.40   $ 30.40   $ 30.40   $ 152.00   $ 152.00   $ 152.00   $ 152.00   $ 152.00   $ 15.20   $ 944.93  
Geology Supplies   K USD   $ 21.58   $ 37.00   $ 37.00   $ 37.00   $ 37.00   $ 37.00   $ 185.00   $ 185.00   $ 185.00   $ 185.00   $ 89.42   $ -   $ 1,036.00  
Software Maintenance & Support   K USD   $ 29   $ 49   $ 49   $ 49   $ 49   $ 49   $ 245   $ 245   $ 245   $ 245   $ 118   $ -   $ 1,372  
Outside Services   K USD   $ 58   $ 100   $ 100   $ 100   $ 100   $ 100   $ 500   $ 500   $ 500   $ 500   $ 500   $ 50   $ 3,108  
Office Power   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Light Vehicles   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Total   K USD   $ 133   $ 229   $ 229   $ 229   $ 229   $ 229   $ 1,143   $ 1,143   $ 1,143   $ 1,143   $ 921   $ 71   $ 6,840  
Totals - Mining General                                                                                    
Mine General   K USD   $ 1,352   $ 2,296   $ 2,296   $ 2,296   $ 2,296   $ 2,296   $ 11,481   $ 11,481   $ 11,338   $ 10,055   $ 5,300   $ 141   $ 62,628  
Engineering   K USD   $ 572   $ 821   $ 793   $ 793   $ 793   $ 793   $ 3,387   $ 1,853   $ 1,853   $ 1,853   $ 1,322   $ 83   $ 14,915  
Geology   K USD   $ 107   $ 184   $ 184   $ 184   $ 184   $ 184   $ 919   $ 919   $ 919   $ 919   $ 444   $ -   $ 5,149  
Totals   K USD   $ 2,031   $ 3,301   $ 3,273   $ 3,273   $ 3,273   $ 3,273   $ 15,787   $ 14,253   $ 14,111   $ 12,827   $ 7,067   $ 223   $ 82,692  
Cost per Ton Mined                                                                                    
Mine General   $/ton   $ 0.25   $ 0.12   $ 0.14   $ 0.13   $ 0.12   $ 0.13   $ 0.14   $ 0.15   $ 0.14   $ 0.14   $ 0.18   $ -   $ 0.14  
Engineering   $/ton   $ 0.10   $ 0.04   $ 0.05   $ 0.05   $ 0.04   $ 0.04   $ 0.04   $ 0.02   $ 0.02   $ 0.03   $ 0.04   $ -   $ 0.03  
Geology   $/ton   $ 0.02   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ -   $ 0.01  
Totals   $/ton   $ 0.37   $ 0.18   $ 0.20   $ 0.19   $ 0.17   $ 0.19   $ 0.20   $ 0.19   $ 0.17   $ 0.18   $ 0.24   $ -   $ 0.19  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

229

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.2Mine Maintenance

 

Mine maintenance costs include the cost of personnel for maintenance, supervision, and planning, along with shop support personnel, including light vehicle mechanics, welders, servicemen, tire men, and maintenance labor. The estimated mine maintenance costs are shown in Table 18-12. Note that these costs do not include the maintenance labor directly allocated to the various equipment, which is accounted for in other mining cost categories.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

230

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-12: Mine Maintenance Costs

 

Wages & Salaries   Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total  
Supervision   K USD   $ 418   $ 591   $ 591   $ 591   $ 591   $ 591   $ 2,953   $ 2,953   $ 2,953   $ 2,363   $ 1,071   $ -   $ 15,664  
Planners   K USD   $ 106   $ 141   $ 141   $ 141   $ 141   $ 141   $ 707   $ 1,308   $ 1,415   $ 1,415   $ 1,002   $ 71   $ 6,731  
Hourly Personnel   K USD   $ 615   $ 1,021   $ 1,021   $ 1,021   $ 1,021   $ 1,021   $ 5,105   $ 6,151   $ 7,821   $ 6,335   $ 4,950   $ 381   $ 36,465  
Total   K USD   $ 1,140   $ 1,753   $ 1,753   $ 1,753   $ 1,753   $ 1,753   $ 8,766   $ 10,412   $ 12,189   $ 10,112   $ 7,023   $ 452   $ 58,859  
Other Costs                                                                                    
Supplies   K USD   $ 84   $ 144   $ 144   $ 144   $ 144   $ 144   $ 720   $ 720   $ 720   $ 720   $ 720   $ 72   $ 4,476  
Total   K USD   $ 84   $ 144   $ 144   $ 144   $ 144   $ 144   $ 720   $ 720   $ 720   $ 720   $ 720   $ 72   $ 4,476  
                                                                                     
Consumables & Other Costs   K USD   $ 1,017   $ 1,735   $ 1,735   $ 1,739   $ 1,735   $ 1,735   $ 8,678   $ 8,683   $ 8,678   $ 8,678   $ 8,678   $ 865   $ 53,956  
Parts /  MARC Cost   K USD   $ 134   $ 228   $ 228   $ 228   $ 228   $ 228   $ 1,140   $ 1,140   $ 1,140   $ 1,140   $ 1,140   $ 114   $ 7,085  
Wages & Salaries   K USD   $ 1,140   $ 1,753   $ 1,753   $ 1,753   $ 1,753   $ 1,753   $ 8,766   $ 10,412   $ 12,189   $ 10,112   $ 7,023   $ 452   $ 58,859  
Total   K USD   $ 2,290   $ 3,716   $ 3,716   $ 3,721   $ 3,716   $ 3,716   $ 18,584   $ 20,235   $ 22,006   $ 19,930   $ 16,841   $ 1,431   $ 119,900  
                                                                                     
Consumables   $/ton   $ 0.19   $ 0.09   $ 0.10   $ 0.10   $ 0.09   $ 0.10   $ 0.11   $ 0.12   $ 0.10   $ 0.12   $ 0.29   $ -   $ 0.12  
Parts /  MARC Cost   $/ton   $ 0.02   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.02   $ 0.01   $ 0.02   $ 0.04   $ -   $ 0.02  
Maintenance Labor   $/ton   $ 0.21   $ 0.09   $ 0.11   $ 0.10   $ 0.09   $ 0.10   $ 0.11   $ 0.14   $ 0.15   $ 0.14   $ 0.23   $ -   $ 0.14  
Total   $/ton   $ 0.42   $ 0.20   $ 0.22   $ 0.21   $ 0.20   $ 0.21   $ 0.23   $ 0.27   $ 0.26   $ 0.28   $ 0.56   $ -   $ 0.28  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

231

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.3Drilling

 

Drilling costs include the cost for labor to run the drills, as well as consumables and maintenance. The drilling cost estimate is shown in Table 18-13.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

232

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-13: Drilling Costs, Consumables, and Maintenance

 

Drilling Operating Costs   Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total  
Prod Drill Fuel Consumption   K Gal     65     223     198     208     224     211     959     899     993     859     359     -     5,197  
Prod Drill Fuel Cost   K USD   $ 212   $ 724   $ 642   $ 677   $ 729   $ 684   $ 3,116   $ 2,920   $ 3,228   $ 2,791   $ 1,167   $ -   $ 16,891  
Prod Drill Lube & Oil   K USD   $ 61   $ 210   $ 187   $ 197   $ 212   $ 199   $ 906   $ 849   $ 938   $ 811   $ 339   $ -   $ 4,909  
Prod Drill Undercarriage   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Prod Drill Bits & Steel   K USD   $ 124   $ 423   $ 375   $ 395   $ 426   $ 400   $ 1,819   $ 1,705   $ 1,884   $ 1,629   $ 682   $ -   $ 9,862  
Prod Drill Total Consumables   K USD   $ 397   $ 1,357   $ 1,204   $ 1,269   $ 1,367   $ 1,283   $ 5,841   $ 5,474   $ 6,050   $ 5,231   $ 2,188   $ -   $ 31,662  
Prod Drill Parts   K USD   $ 153   $ 524   $ 465   $ 490   $ 528   $ 495   $ 2,256   $ 2,115   $ 2,337   $ 2,021   $ 845   $ -   $ 12,231  
Prod Drill Maintenance Labor   K USD   $ 227   $ 604   $ 604   $ 604   $ 604   $ 604   $ 3,022   $ 3,022   $ 3,022   $ 3,022   $ 1,461   $ -   $ 16,798  
Pioneer Drill Fuel Consumption   K Gal     -     -     -     -     -     -     -     -     -     -     -     -     -  
Pioneer Drill Fuel Cost   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Lube & Oil   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Undercarriage   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Drill Bits & Steel   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Total Consumables   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Parts /  MARC Cost   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Pioneer Drill Maintenance Labor   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Total Drill Fuel Consumption   K Gal     65     223     198     208     224     211     959     899     993     859     359     -     5,197  
Total Drill Fuel Cost   K USD   $ 212   $ 724   $ 642   $ 677   $ 729   $ 684   $ 3,116   $ 2,920   $ 3,228   $ 2,791   $ 1,167   $ -   $ 16,891  
Total Drill Lube & Oil   K USD   $ 61   $ 210   $ 187   $ 197   $ 212   $ 199   $ 906   $ 849   $ 938   $ 811   $ 339   $ -   $ 4,909  
Total Drill Undercarriage   K USD   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Total Drill Drill Bits & Steel   K USD   $ 124   $ 423   $ 375   $ 395   $ 426   $ 400   $ 1,819   $ 1,705   $ 1,884   $ 1,629   $ 682   $ -   $ 9,862  
Total Drill Total Consumables   K USD   $ 397   $ 1,357   $ 1,204   $ 1,269   $ 1,367   $ 1,283   $ 5,841   $ 5,474   $ 6,050   $ 5,231   $ 2,188   $ -   $ 31,662  
Total Drill Parts /  MARC Cost   K USD   $ 153   $ 524   $ 465   $ 490   $ 528   $ 495   $ 2,256   $ 2,115   $ 2,337   $ 2,021   $ 845   $ -   $ 12,231  
Total Drill Maintenance Labor   K USD   $ 227   $ 604   $ 604   $ 604   $ 604   $ 604   $ 3,022   $ 3,022   $ 3,022   $ 3,022   $ 1,461   $ -   $ 16,798  
Total Drill Total Maint. Allocation   K USD   $ 380   $ 1,129   $ 1,070   $ 1,095   $ 1,132   $ 1,100   $ 5,279   $ 5,137   $ 5,359   $ 5,043   $ 2,306   $ -   $ 29,029  
Total Operator Wages & Burden   K USD   $ 227   $ 604   $ 604   $ 604   $ 604   $ 604   $ 3,022   $ 3,022   $ 3,022   $ 3,022   $ 1,461   $ -   $ 16,798  
Total Drilling Cost   K USD   $ 1,003   $ 3,090   $ 2,878   $ 2,968   $ 3,104   $ 2,987   $ 14,142   $ 13,633   $ 14,431   $ 13,296   $ 5,955   $ -   $ 77,489  
Drilling Cost per Ton Mined by Item                                                                                    
Fuel Cost   $/ton   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ -   $ 0.04  
Lube & Oil   $/ton   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ -   $ 0.01  
Undercarriage   $/ton   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -   $ -  
Drill Bits & Steel   $/ton   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ -   $ 0.02  
Total Consumables   $/ton   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ 0.07   $ -   $ 0.07  
Parts /  MARC Cost   $/ton   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ -   $ 0.03  
Maintenance Labor   $/ton   $ 0.04   $ 0.03   $ 0.04   $ 0.03   $ 0.03   $ 0.03   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.05   $ -   $ 0.04  
Total Maintenance Allocation   $/ton   $ 0.07   $ 0.06   $ 0.06   $ 0.06   $ 0.06   $ 0.06   $ 0.07   $ 0.07   $ 0.06   $ 0.07   $ 0.08   $ -   $ 0.07  
Operator Wages & Burden   $/ton   $ 0.04   $ 0.03   $ 0.04   $ 0.03   $ 0.03   $ 0.03   $ 0.04   $ 0.04   $ 0.04   $ 0.04   $ 0.05   $ -   $ 0.04  
Total Drilling Cost   $/ton   $ 0.18   $ 0.17   $ 0.17   $ 0.17   $ 0.17   $ 0.17   $ 0.18   $ 0.18   $ 0.17   $ 0.18   $ 0.20   $ -   $ 0.18  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

233

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.4Blasting

 

Blasting costs are shown in Table 18-14. These costs assume that the owner provides labor for a powder crew who will load initiation systems, tie in shots, and complete decking and stemming operations, while loading of bulk explosives (ANFO, Emulsions, etc.) will be completed by a third-party blasting contractor (Outside Services). ANFO costs for blasting assumed to be $600 per ton plus another $35 per ton for transportation costs. Blasting accessories including boosters, downhole delays, lead-in lines, and connectors are assumed to be $28.43 per hole.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

234

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-14: Blasting Costs

 

Production   Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total  
Fuel   K Gal     31     79     73     75     79     76     358     344     366     334     148     -     1,963  
Blasting Consumables   K USD   $ 1,165   $ 3,987   $ 3,538   $ 3,728   $ 4,016   $ 3,768   $ 17,161   $ 16,082   $ 17,774   $ 15,368   $ 6,428   $ -   $ 93,016  
Equipment Consumables   K USD   $ 53   $ 90   $ 90   $ 90   $ 90   $ 90   $ 449   $ 449   $ 449   $ 449   $ 217   $ -   $ 2,513  
Equipment Maint. Allocations   K USD   $ 2   $ 4   $ 4   $ 4   $ 4   $ 4   $ 20   $ 20   $ 20   $ 20   $ 10   $ -   $ 114  
Personnel   K USD   $ 335   $ 575   $ 575   $ 575   $ 575   $ 575   $ 2,875   $ 2,875   $ 2,875   $ 2,875   $ 1,390   $ -   $ 16,102  
Supplies   K USD   $ 7   $ 12   $ 12   $ 12   $ 12   $ 12   $ 60   $ 60   $ 60   $ 60   $ 29   $ -   $ 336  
Outside Services   K USD   $ 687   $ 1,178   $ 1,178   $ 1,178   $ 1,178   $ 1,178   $ 5,890   $ 5,890   $ 5,890   $ 5,890   $ 2,847   $ -   $ 32,984  
Total Blasting Costs   K USD   $ 2,250   $ 5,846   $ 5,397   $ 5,588   $ 5,875   $ 5,627   $ 26,455   $ 25,377   $ 27,068   $ 24,662   $ 10,920   $ -   $ 145,065  
Cost per Ton                                                                                    
Blasting Consumables   $/ton   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ 0.21   $ -   $ 0.21  
Equipment Consumables   $/ton   $ 0.01   $ 0.00   $ 0.01   $ 0.01   $ 0.00   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ -   $ 0.01  
Equipment Maint. Allocations   $/ton   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ -   $ 0.00  
Personnel   $/ton   $ 0.06   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.04   $ 0.04   $ 0.03   $ 0.04   $ 0.05   $ -   $ 0.04  
Supplies   $/ton   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ -   $ 0.00  
Outside Services   $/ton   $ 0.13   $ 0.06   $ 0.07   $ 0.07   $ 0.06   $ 0.07   $ 0.07   $ 0.08   $ 0.07   $ 0.08   $ 0.09   $ -   $ 0.08  
Total    $/ton   $ 0.41   $ 0.31   $ 0.33   $ 0.32   $ 0.31   $ 0.32   $ 0.33   $ 0.34   $ 0.33   $ 0.34   $ 0.36   $ -   $ 0.33  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

235

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.5Loading

 

Loading costs are based on a 29 cy excavator with support from a 30 cy loader for primary production. The loader will also rehandle the spent leach material from the leach pad during and after the mine life. The loading cost estimate by period is shown in Table 18-15.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

236

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-15: Loading Costs

 

Shovel Cost   Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total  
Fuel Consumption   K Gal     157     529     477     502     524     503     2,259     2,168     2,396     2,072     867     -     12,455  
Fuel Cost   K USD   $ 510   $ 1,721   $ 1,550   $ 1,631   $ 1,705   $ 1,636   $ 7,341   $ 7,047   $ 7,788   $ 6,733   $ 2,817   $ -   $ 40,479  
Lube & Oil   K USD   $ 141   $ 476   $ 428   $ 451   $ 471   $ 452   $ 2,029   $ 1,947   $ 2,152   $ 1,861   $ 778   $ -   $ 11,187  
Wear Items & GET   K USD   $ 48   $ 161   $ 145   $ 153   $ 159   $ 153   $ 686   $ 659   $ 728   $ 630   $ 263   $ -   $ 3,785  
Total Consumables   K USD   $ 699   $ 2,357   $ 2,124   $ 2,235   $ 2,335   $ 2,241   $ 10,057   $ 9,653   $ 10,668   $ 9,224   $ 3,858   $ -   $ 55,451  
Parts /  MARC Cost   K USD   $ 565   $ 1,903   $ 1,715   $ 1,804   $ 1,885   $ 1,810   $ 8,120   $ 7,794   $ 8,614   $ 7,448   $ 3,115   $ -   $ 44,773  
Total Equip. Allocation (no labor)   K USD   $ 1,264   $ 4,260   $ 3,838   $ 4,039   $ 4,220   $ 4,051   $ 18,177   $ 17,447   $ 19,282   $ 16,672   $ 6,974   $ -   $ 100,224  
Loader Cost                                                                                    
Fuel Consumption   K Gal     7     59     21     3     15     4     91     1,226     1,533     1,493     1,436     122     6,010  
Fuel Cost   K USD   $ 22   $ 191   $ 69   $ 10   $ 50   $ 13   $ 297   $ 3,985   $ 4,981   $ 4,852   $ 4,668   $ 395   $ 19,532  
Lube & Oil   K USD   $ 8   $ 68   $ 25   $ 3   $ 18   $ 5   $ 106   $ 1,423   $ 1,778   $ 1,732   $ 1,667   $ 141   $ 6,974  
Loader Lease Payments   K USD   $ 20   $ 174   $ 63   $ 9   $ 46   $ 12   $ 271   $ 3,641   $ 4,551   $ 4,433   $ 4,265   $ 361   $ 17,846  
Wear Items & GET   K USD   $ 0   $ 3   $ 1   $ 0   $ 1   $ 0   $ 4   $ 56   $ 70   $ 68   $ 65   $ 6   $ 273  
Total Consumables   K USD   $ 49   $ 436   $ 157   $ 22   $ 114   $ 31   $ 678   $ 9,105   $ 11,380   $ 11,085   $ 10,665   $ 904   $ 44,626  
Parts /  MARC Cost   K USD   $ 13   $ 113   $ 41   $ 6   $ 30   $ 8   $ 176   $ 2,362   $ 2,952   $ 2,876   $ 2,767   $ 234   $ 11,578  
Total Equip. Allocation (no labor)   K USD   $ 62   $ 550   $ 198   $ 28   $ 144   $ 39   $ 854   $ 11,467   $ 14,333   $ 13,961   $ 13,431   $ 1,138   $ 56,203  
Total Loading Cost                                                                                    
Fuel Consumption   K Gal     164     588     498     505     540     508     2,350     3,394     3,929     3,565     2,303     122     18,465  
Fuel Cost   K USD   $ 532   $ 1,912   $ 1,619   $ 1,641   $ 1,755   $ 1,650   $ 7,638   $ 11,032   $ 12,768   $ 11,585   $ 7,484   $ 395   $ 60,011  
Lube & Oil   K USD   $ 149   $ 544   $ 453   $ 454   $ 489   $ 457   $ 2,135   $ 3,370   $ 3,931   $ 3,593   $ 2,445   $ 141   $ 18,161  
Tires / Under Carriage   K USD   $ 20   $ 174   $ 63   $ 9   $ 46   $ 12   $ 271   $ 3,641   $ 4,551   $ 4,433   $ 4,265   $ 361   $ 17,846  
Wear Items & GET   K USD   $ 48   $ 164   $ 146   $ 153   $ 160   $ 153   $ 691   $ 715   $ 798   $ 698   $ 329   $ 6   $ 4,058  
Total Consumables   K USD   $ 749   $ 2,793   $ 2,281   $ 2,257   $ 2,449   $ 2,272   $ 10,735   $ 18,758   $ 22,048   $ 20,309   $ 14,523   $ 904   $ 100,077  
Parts /  MARC Cost   K USD   $ 577   $ 2,016   $ 1,755   $ 1,810   $ 1,915   $ 1,818   $ 8,296   $ 10,156   $ 11,566   $ 10,324   $ 5,882   $ 234   $ 56,350  
Total Equip. Allocation (no labor)   K USD   $ 1,326   $ 4,810   $ 4,036   $ 4,067   $ 4,364   $ 4,090   $ 19,031   $ 28,914   $ 33,614   $ 30,632   $ 20,405   $ 1,138   $ 156,427  
Maintenance Labor   K USD   $ 189   $ 453   $ 365   $ 327   $ 365   $ 327   $ 1,788   $ 2,796   $ 3,022   $ 3,022   $ 2,241   $ 139   $ 15,035  
Operator Wages & Burden   K USD   $ 530   $ 1,231   $ 993   $ 874   $ 980   $ 874   $ 4,780   $ 7,348   $ 7,944   $ 7,944   $ 5,892   $ 371   $ 39,760  
Total Loading Costs   K USD   $ 2,045   $ 6,494   $ 5,394   $ 5,268   $ 5,709   $ 5,291   $ 25,598   $ 39,058   $ 44,580   $ 41,599   $ 28,538   $ 1,647   $ 211,223  
Cost per Ton                                                                                    
Fuel Cost   $/ton   $ 0.10   $ 0.10   $ 0.10   $ 0.09   $ 0.09   $ 0.09   $ 0.10   $ 0.15   $ 0.15   $ 0.16   $ 0.25   $ -   $ 0.14  
Lube & Oil   $/ton   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.03   $ 0.04   $ 0.05   $ 0.05   $ 0.08   $ -   $ 0.04  
Tires / Under Carriage   $/ton   $ 0.00   $ 0.01   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.05   $ 0.05   $ 0.06   $ 0.14   $ -   $ 0.04  
Wear Items & GET   $/ton   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ 0.01   $ -   $ 0.01  
Total Consumables   $/ton   $ 0.14   $ 0.15   $ 0.14   $ 0.13   $ 0.13   $ 0.13   $ 0.13   $ 0.25   $ 0.27   $ 0.28   $ 0.48   $ -   $ 0.23  
Parts /  MARC Cost   $/ton   $ 0.11   $ 0.11   $ 0.11   $ 0.10   $ 0.10   $ 0.10   $ 0.10   $ 0.13   $ 0.14   $ 0.14   $ 0.20   $ -   $ 0.13  
Total Equip. Allocation (no labor)   $/ton   $ 0.24   $ 0.26   $ 0.24   $ 0.23   $ 0.23   $ 0.23   $ 0.24   $ 0.38   $ 0.40   $ 0.43   $ 0.68   $ -   $ 0.36  
Maintenance Labor   $/ton   $ 0.03   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.02   $ 0.04   $ 0.04   $ 0.04   $ 0.07   $ -   $ 0.03  
Operator Wages & Burden   $/ton   $ 0.10   $ 0.07   $ 0.06   $ 0.05   $ 0.05   $ 0.05   $ 0.06   $ 0.10   $ 0.10   $ 0.11   $ 0.20   $ -   $ 0.09  
Total Loading Cost   $/ton   $ 0.38   $ 0.35   $ 0.33   $ 0.30   $ 0.30   $ 0.30   $ 0.32   $ 0.52   $ 0.54   $ 0.58   $ 0.95   $ -   $ 0.49  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

237

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.6Hauling

 

Hauling operations will be conducted with 150-ton haul trucks. Costs are based on estimated truck hours discussed in Section 13. The haul cost by period is shown in Table 18-16. Total costs include both operational and closure rehandle haulage.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

238

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-16: Haul Costs

 

Total Truck Hours  Units  Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total 
Productive Hours  Prod Hrs   12,577    39,660    34,391    33,200    29,537    29,015    163,833    242,601    325,373    302,349    177,830    8,984    1,399,349 
Operating Efficiency  %   83%   83%   83%   83%   83%   83%   83%   83%   83%   83%   83%   83%   83%
Operating Hours  Op Hrs   15,093    47,592    41,269    39,840    35,444    34,818    196,599    291,121    390,448    362,819    213,396    10,781    1,679,219 
Equipment Hours  Eq Hrs   17,249    54,391    47,165    45,531    40,508    39,792    224,685    332,709    446,226    414,650    243,881    12,321    1,919,107 
Number of Trucks  #   8    8    8    8    7    7    9    12    16    13    12    4    16 
Truck Availability  %   90%   90%   89%   88%   87%   86%   86%   86%   87%   86%   85%   85%     
Available Equipment Hours  Op Hrs   17,917    54,931    54,318    47,707    46,468    45,931    257,121    338,862    429,863    394,078    221,340    12,995    1,921,530 
Use of Available Hours  %   84%   87%   76%   84%   76%   76%   76%   86%   91%   92%   96%   83%   87%
                                                                     
Haulage Cost  Units  Yr-1   Yr1   Yr2   Yr3   Yr4   Yr5   Yr6-10   Yr11-15   Yr16-20   Yr21-25   Yr26-30   Yr31-35   Total 
Fuel Consumption  K Gal   478    1,506    1,306    1,261    1,122    1,102    6,222    9,214    12,358    11,483    6,754    341    53,148 
Fuel Cost  K USD  $1,552   $4,895   $4,245   $4,098   $3,646   $3,581   $20,223   $29,946   $40,163   $37,321   $21,951   $1,109   $172,731 
Lube & Oil  K USD  $609   $1,921   $1,666   $1,608   $1,431   $1,405   $7,936   $11,751   $15,761   $14,645   $8,614   $435   $67,783 
Tires  K USD  $839   $2,646   $2,294   $2,215   $1,970   $1,935   $10,929   $16,183   $21,704   $20,169   $11,862   $599   $93,345 
Wear Items & GET  K USD  $216   $680   $590   $569   $506   $497   $2,809   $4,159   $5,578   $5,183   $3,049   $154   $23,989 
Total Consumables  K USD  $3,216   $10,142   $8,795   $8,490   $7,553   $7,420   $41,896   $62,039   $83,206   $77,318   $45,475   $2,297   $357,848 
Parts /  MARC Cost  K USD  $654   $2,062   $1,788   $1,726   $1,536   $1,509   $8,518   $12,613   $16,916   $15,719   $9,246   $467   $72,753 
Total Equip. Allocation (no labor)  K USD  $3,870   $12,204   $10,583   $10,216   $9,089   $8,928   $50,414   $74,652   $100,122   $93,037   $54,721   $2,765   $430,601 
Maintenance Labor  K USD  $543   $1,695   $1,695   $1,456   $1,434   $1,434   $8,247   $10,811   $13,691   $12,539   $6,932   $391   $60,869 
Operator Wages & Burden  K USD  $1,347   $4,172   $4,172   $3,694   $3,651   $3,651   $20,427   $26,903   $34,031   $31,380   $17,689   $1,043   $152,161 
Total Haulage Costs  K USD  $5,761   $18,071   $16,450   $15,366   $14,174   $14,013   $79,088   $112,366   $147,844   $136,956   $79,342   $4,199   $643,631 
Cost per Ton Moved                                                                    
Fuel Cost  $/ton  $0.28   $0.26   $0.26   $0.23   $0.19   $0.20   $0.25   $0.40   $0.48   $0.52   $0.73   $-   $0.40 
Lube & Oil  $/ton  $0.11   $0.10   $0.10   $0.09   $0.08   $0.08   $0.10   $0.16   $0.19   $0.20   $0.29   $-   $0.16 
Tires  $/ton  $0.15   $0.14   $0.14   $0.13   $0.10   $0.11   $0.14   $0.22   $0.26   $0.28   $0.39   $-   $0.21 
Wear Items & GET  $/ton  $0.04   $0.04   $0.04   $0.03   $0.03   $0.03   $0.03   $0.06   $0.07   $0.07   $0.10   $-   $0.06 
Total Consumables  $/ton  $0.59   $0.54   $0.53   $0.49   $0.40   $0.42   $0.52   $0.82   $1.00   $1.08   $1.51   $-   $0.82 
Parts /  MARC Cost  $/ton  $0.12   $0.11   $0.11   $0.10   $0.08   $0.09   $0.11   $0.17   $0.20   $0.22   $0.31   $-   $0.17 
Total Equip. Allocation (no labor)  $/ton  $0.71   $0.65   $0.64   $0.59   $0.48   $0.51   $0.63   $0.99   $1.20   $1.29   $1.82   $-   $0.99 
Maintenance Labor  $/ton  $0.10   $0.09   $0.10   $0.08   $0.08   $0.08   $0.10   $0.14   $0.16   $0.17   $0.23   $-   $0.14 
Operator Wages & Burden  $/ton  $0.25   $0.22   $0.25   $0.21   $0.19   $0.21   $0.25   $0.36   $0.41   $0.44   $0.59   $-   $0.35 
Total Haulage Costs  $/ton  $1.06   $0.97   $0.99   $0.88   $0.75   $0.79   $0.99   $1.49   $1.78   $1.91   $2.64   $-   $1.48 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

239

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

18.7.7Mine Support

 

Mine support costs are the costs associated with support equipment and personnel as discussed in Section 13. Mine support costs by period are shown in Table 18-17.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

240

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 18-17: Mine Support Costs

 

Total Mine Support Costs  Units  Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Yr 26-30   Yr 31-35   Total 
Consumables  K USD  $1,547   $3,257   $3,254   $3,259   $3,250   $3,250   $15,947   $16,213   $16,199   $16,217   $15,416   $1,482   $99,291 
Parts /  MARC Cost  K USD  $527   $1,070   $1,069   $1,071   $1,068   $1,068   $5,231   $5,305   $5,297   $5,307   $4,897   $461   $32,370 
Maintenance Labor  K USD  $538   $1,096   $1,096   $1,096   $1,096   $1,096   $5,364   $5,408   $5,398   $5,412   $5,066   $490   $33,157 
Operating Labor  K USD  $1,410   $2,871   $2,871   $2,871   $2,871   $2,871   $14,053   $14,167   $14,141   $14,179   $13,272   $1,284   $86,863 
Total  K USD  $4,023   $8,293   $8,289   $8,297   $8,285   $8,285   $40,595   $41,092   $41,035   $41,116   $38,652   $3,718   $251,681 
Cost per Ton Mined                                                                    
Consumables  $/ton  $0.28   $0.17   $0.20   $0.19   $0.17   $0.18   $0.20   $0.22   $0.19   $0.23   $0.51   $-   $0.23 
Maintenance Allocations  $/ton  $0.10   $0.06   $0.06   $0.06   $0.06   $0.06   $0.07   $0.07   $0.06   $0.07   $0.16   $-   $0.07 
Maintenance Labor  $/ton  $0.10   $0.06   $0.07   $0.06   $0.06   $0.06   $0.07   $0.07   $0.06   $0.08   $0.17   $-   $0.08 
Operating Labor  $/ton  $0.26   $0.15   $0.17   $0.16   $0.15   $0.16   $0.18   $0.19   $0.17   $0.20   $0.44   $-   $0.20 
Total Costs  $/ton  $0.74   $0.44   $0.50   $0.48   $0.44   $0.47   $0.51   $0.55   $0.49   $0.57   $1.29   $-   $0.58 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

241

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

19Economic Analysis

 

The economic analysis in this study includes an initial assessment study-compliant modeling of the annual cash flows based on projected production volume, sales revenue, initial capital, operating cost, and sustaining capital with resulting evaluation of key economic indicators such as internal rate of return (IRR), net present value (NPV), and payback period (time in years to recapture the initial capital investment) for the Project. The sales revenue is based on the production of gold in doré bullion. The estimates of the capital expenditures and site production costs have been developed specifically for this project and have been presented in Section 18 of this Technical Report.

 

19.1Mining Physicals

 

The cash-flow model uses the mining and production schedules as discussed in Section 13 and summarized in Table 19-1 for the M&I case and Table 19-2 for the MI&I case. Results from the heap leach metal production model are included with this table to facilitate direct comparison between placed ounces, recoverable ounces, and recovered ounces. Placed ounces are per the mine plan and stacking plan. Recoverable ounces are placed ounces that are amenable to a positive response to leaching after cyanide-bearing solution has started being applied. Recovered ounces incorporate time-based constraints for the time it takes leached ounces to reach the pad liner and report to the metal recovery plant. Ore is placed on the pad during a seventeen-year period for the M&I case and over a twenty-eight-year period for the MI&I case. Solution application continues for an additional 1 year to allow recovery of the solubilized ounces.

 

19.2Process Plant Production Statistics

 

Ore will be processed by 3-stage crushing, conveyor stacking system, and cyanide heap leaching. Metal values (gold and silver) will be recovered via a Merrill-Crowe facility as described in Section 14 of this Technical Report. Overall production over the life of mine is summarized in Table 19-3.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

242

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-1: Yearly Mine & Process Physicals for M&I Case

 

Material Mined  Units  Pre-Prod   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6   Yr 7   Yr 8   Yr 9   Yr 10   Yr 11   Yr 12   Yr 13   Yr 14   Yr 15   Yr 16   Yr 17   Total 
   K Tons   2,068    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    8,103    185,491 
Total Ore  Au oz/t    0.021    0.015    0.014    0.014    0.014    0.012    0.012    0.013    0.012    0.015    0.015    0.014    0.014    0.015    0.020    0.021    0.019    0.014    0.017 
   K oz Au    48    179    169    168    165    145    151    155    150    185    186    164    172    184    237    256    224    126    3,063 
Total Waste  K Tons   2,157    8,103    7,613    10,391    7,585    6,764    9,485    9,770    8,188    3,157    5,969    9,609    10,203    9,311    4,850    4,513    3,571    2,092    168,276 
Total Mined  K Tons   4,224    19,053    18,563    21,371    18,535    17,714    20,435    20,750    19,138    14,107    16,919    20,589    21,153    20,261    15,800    15,493    14,521    10,195    308,823 
Strip Ratio  W : O   1.04    0.74    0.70    0.95    0.69    0.62    0.87    0.89    0.75    0.29    0.55    0.88    0.93    0.85    0.44    0.41    0.33    0.26    0.66 
                                                                                                   
Total Ore Processed  Units   Pre-Prod    Yr 1    Yr 2    Yr 3    Yr 4    Yr 5    Yr 6    Yr 7    Yr 8    Yr 9     Yr 10      Yr 11      Yr 12      Yr 13      Yr 14      Yr 15      Yr 16      Yr 17     Total 
Total Ore Processed  K Tons   2,068    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    8,103    185,491 
   Au oz/t    0.021    0.015    0.014    0.014    0.014    0.012    0.012    0.013    0.012    0.015    0.015    0.014    0.014    0.015    0.020    0.021    0.019    0.014    0.017 
Total Placed  K oz Au   48    179    169    168    165    145    151    155    150    185    186    164    172    184    237    256    224    126    3,063 
Total Recoverable  K oz Au   42    155    148    148    146    120    134    134    128    151    141    143    145    156    206    219    190    100    2,607 
Total Recovered  K oz Au   -    171    146    146    147    128    126    138    126    150    142    140    146    151    200    212    197    132    2,607 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

243

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-2: Yearly Mine & Process Physicals for MI&I Case

 

Material Mined  Units  Pre-Prod   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6   Yr 7   Yr 8   Yr 9   Yr 10   Yr 11   Yr 12   Yr 13   Yr 14 
   K Tons   2,070    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950 
Total Ore  Au oz/t   0.020    0.017    0.014    0.013    0.014    0.014    0.015    0.010    0.011    0.012    0.012    0.013    0.013    0.013    0.013 
   K oz Au   46    201    165    162    164    165    180    123    137    145    144    152    160    156    153 
Total Waste  K Tons   1,920    8,120    6,302    5,956    7,836    6,677    2,647    6,688    7,073    5,003    4,860    5,190    3,977    2,998    3,470 
Total Mined  K Tons   3,990    19,070    17,252    16,936    18,786    17,627    13,597    17,668    18,023    15,953    15,810    16,170    14,927    13,948    14,420 
Strip Ratio  W : O   0.93    0.74    0.58    0.54    0.72    0.61    0.24    0.61    0.65    0.46    0.44    0.47    0.36    0.27    0.32 
                                                                               
Total Ore Processed  Units  Pre-Prod   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6   Yr 7   Yr 8   Yr 9    Yr 10     Yr 11     Yr 12     Yr 13     Yr 14  
Total Ore Processed  K Tons   2,070    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950 
   Au oz/t    0.020    0.017    0.014    0.013    0.014    0.014    0.015    0.010    0.011    0.012    0.012    0.013    0.013    0.013    0.013 
Total Placed  K oz Au   46    201    165    162    164    165    180    123    137    145    144    152    160    156    153 
Total Recoverable  K oz Au   41    174    146    141    142    145    152    103    121    127    127    126    136    137    129 
Total Recovered  K oz Au   -    180    147    147    141    145    151    113    116    125    129    125    135    135    132 
                                                                
Material Mined  Units  Yr 15   Yr 16   Yr 17   Yr 18   Yr 19   Yr 20   Yr 21   Yr 22   Yr 23   Yr 24   Yr 25   Yr 26   Yr 27   Yr 28   Total 
   K Tons   10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,863    10,950    10,979    3,875    301,717 
Total Ore  Au oz/t    0.012    0.012    0.015    0.015    0.013    0.015    0.017    0.017    0.017    0.016    0.016    0.016    0.015    0.014    0.015 
   K oz Au    143    151    179    180    157    178    202    199    204    198    194    193    178    59    4,667 
Total Waste  K Tons   3,965    2,580    1,602    6,763    8,927    8,870    4,516    3,736    3,640    3,172    2,654    1,997    1,395    698    133,234 
Total Mined  K Tons   14,945    13,530    12,552    17,713    19,907    19,820    15,466    14,686    14,620    14,122    13,517    12,947    12,374    4,573    434,950 
Strip Ratio  W : O   0.36    0.24    0.15    0.62    0.81    0.81    0.41    0.34    0.33    0.29    0.24    0.18    0.13    0.18    0.44 
                                                                               
Total Ore Processed  Units   Yr 15     Yr 16     Yr 17     Yr 18     Yr 19     Yr 20     Yr 21     Yr 22     Yr 23     Yr 24     Yr 25     Yr 26     Yr 27     Yr 28    Total 
Total Ore Processed  K Tons   10,980    10,950    10,950    10,950    10,980    10,950    10,950    10,950    10,980    10,950    10,863    10,950    10,979    3,875    301,717 
   Au oz/t   0.012    0.012    0.015    0.015    0.013    0.015    0.017    0.017    0.017    0.016    0.016    0.016    0.015    0.014    0.015 
Total Placed  K oz Au   143    151    179    180    157    178    202    199    204    198    194    193    178    59    4,667 
Total Recoverable  K oz Au   121    128    138    143    139    155    180    175    176    169    164    163    140    46    3,986 
Total Recovered  K oz Au   123    127    133    144    138    153    173    178    178    170    164    160    149    71    3,986 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

244

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-3: Life of Mine Process Statistics

 

Parameter  M&I Case   MI&I Case 
Total Ore (kt)   185,490    301,717 
Gold Grade (oz/t)   0.017    0.015 
Contained Gold (kozs)   3,063    4,667 
Gold Recovery %   85.1    85.4 
Recovered Gold (kozs)   2,607    3,986 
Payable Gold (kozs)   2,604    3,982 

 

19.3Smelter Return Factors

 

No contractual payable metal rates have yet been negotiated with smelters. M3 used typical rates based on industry experience or published guidelines. Payable rates for metals used were 99.90% for gold and 99.00% for silver. A bullion refining, transportation and insurance charge of $10 per troy ounce of gold was applied.

 

19.4Capital Expenditure

 

The capital expenditure schedule for the life-of-mine for the M&I case is shown in Table 19-4 and for the MI&I case is shown in Table 19-5.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

245

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-4: Capital Expenditure Schedule for M&I Case

 

Capital Expenditure,  Initial   Sustaining, $000 
$000  Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17 
Mine Pre-Production  $20,500   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Mine Capital  $28,928   $10,933   $10,455   $11,276   $12,391   $11,070   $842   $909   $980   $1,057   $4,221   $0   $0   $6,905   $0   $125   $0   $0 
Process  $318,415   $47,764   $0   $0   $51,406   $0   $0   $0   $49,288   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $16,246   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Total  $384,088   $58,696   $10,455   $11,276   $63,797   $11,070   $842   $909   $50,268   $1,057   $4,221   $0   $0   $6,905   $0   $125   $0   $0 

 

Table 19-5: Capital Expenditure Schedule for MI&I Case

 

Capital Expenditure,  Initial   Sustaining, $000 
$000   Year -1    Year 1    Year 2    Year 3    Year 4    Year 5    Year 6    Year 7    Year 8    Year 9    Year 10    Year 11    Year 12    Year 13    Yr 14    Yr 15-17    Year 18    Yr 19-28 
Mine Pre-Production  $20,408   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Mine Capital  $28,310   $10,511   $10,001   $10,786   $11,863   $9,265   $0   $3,081   $0   $0   $0   $9,369   $0   $6,905   $0   $0   $12,326   $0 
Process  $318,415   $47,764   $0   $0   $51,406   $0   $0   $0   $49,288   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $16,246   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Total  $383,379   $58,275   $10,001   $10,786   $63,268   $9,265   $0   $3,081   $49,288   $0   $0   $9,369   $0   $6,905   $0   $0   $12,326   $0 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

246

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

19.5REVENUE

 

Annual revenue is determined by applying metal prices to the annual payable metal estimated for each operating year. Sales prices have been applied to all life-of-mine production without escalation or hedging. Gold bullion revenue is based on the gross value of the payable metals sold before refining and transportation charges. Gold and silver metal pricing is based on a market study by the Owner:

 

Gold $2,350 per troy ounce
Silver $29 per troy ounce

 

19.6Total Production Cost

 

The total production cost includes mine operations, process plant operations, general administration, reclamation and closure, and government fees. Table 19-6 shows the estimated operating costs by area based on payable metals for the life of mine.

 

Table 19-6: LOM Operating Costs

 

LOM Operating Cost ($000)  M&I Case   MI&I Case 
Mining  $887,322   $1,464,004 
Process Plant  $874,490   $1,427,042 
G&A  $201,702   $332,248 
Refining  $26,068   $39,856 
Total Operating Cost  $1,989,602   $3,263,151 
Royalty  $241,193   $368,269 
Salvage Value  $0   $0 
Reclamation/Closure  $129,221   $73,041 
Total Production Cost  $2,360,016   $3,704,461 

 

19.7Depreciation

 

The depreciation cost was calculated using a 7-year modified accelerated cost recovery system (MACRS) depreciation method for project initial and sustaining capital and for development costs, which consist primarily of the heap leach expansion costs.

 

19.8Royalties

 

Certain existing royalties are in place. The royalties are equivalent to 3.80% of the gross revenue minus treatment and refining charges.

 

19.9Government Fees

 

No government fees have been applied to the financial model.

 

19.10Taxation

 

South Dakota Severance Tax is applied based on the gold and gold equivalent ounces. An annual exemption of 20 ounces is deducted from the annual gold and gold equivalent ounces. Considering the price of gold is over $800 per ounce, a gross production tax of $4 per ounce is applied for taxation purposes.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

247

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Net revenue is calculated as the gross revenue, minus the exemption on the first 20 ounces per year, minus operating costs and depreciation costs per year. Net profit taxes of 10% against net revenue are applied.

 

Federal corporate tax of 21% is applied to taxable corporation income after adjustments for state severance tax minus loss carryforward. Dakota Gold has informed M3 of an initial tax carryforward equivalent to $100 million.

 

19.11Project Financing

 

It is assumed that the project will be all equity financed.

 

19.12Economic Indicators

 

The economic analyses for the project are summarized in Table 19-7 for the M&I case and in Table 19-8 for the MI&I case. The NPV calculations have been conducted per the Year-End discounting method.

 

Table 19-7: Key Economic Results for M&I Case

 

Indicators  Before-Tax   After-Tax 
LOM Cash Flow ($000)  $3,409,526   $2,605,557 
NPV @ 5% ($000)  $2,093,385   $1,622,071 
NPV @ 10% ($000)  $1,359,054   $1,060,048 
IRR   61.4%   55.0%
Payback (years)   1.6    1.7 

 

Table 19-8: Key Economic Results for MI&I Case

 

Indicators  Before-Tax   After-Tax 
LOM Cash Flow ($000)  $5,387,903   $4,205,852 
NPV @ 5% ($000)  $2,691,729   $2,112,725 
NPV @ 10% ($000)  $1,558,857   $1,225,667 
IRR   66.5%   59.4%
Payback (years)   1.5    1.5 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

248

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

19.13Sensitivity Analysis

 

Table 19-9 shows the sensitivity analysis of the key economic indicators (cash flow, NPV, IRR, and payback) to changes in gold prices for the M&I case. Table 19-10 shows the sensitivity analysis of the key economic indicators (cash flow, NPV, IRR, and payback) to changes in gold prices for the MI&I case.

 

Table 19-9: Sensitivity Analysis for M&I Case

 

Financial Indicators  Spot
Case
   Base
+$600
   Base
+$400
   Base
+$200
   Base
Case
   Base
-$200
   Base
-$400
   Base
-$600
 
Gold Price (per troy oz)  $3,350   $2,950   $2,750   $2,550   $2,350   $2,150   $1,950   $1,750 
Pre-tax Cash Flow, $M  $6,018   $4,975   $4,453   $3,931   $3,410   $2,888   $2,366   $1,844 
Pre-tax Net Present Value (5%) in $M  $3,801   $3,118   $2,776   $2,435   $2,093   $1,752   $1,410   $1,069 
Pre-tax Internal Rate of Return (IRR)   110.7%   90.8%   80.9%   71.1%   61.4%   51.9%   42.5%   33.4%
Pre-tax Payback (Years)   0.9    1.1    1.2    1.4    1.6    1.9    2.2    2.8 
After-tax Cash Flow, $M  $4,573   $3,786   $3,393   $2,999   $2,606   $2,210   $1,814   $1,414 
After-tax Net Present Value (5%) in $M  $2,929   $2,407   $2,145   $1,884   $1,622   $1,359   $1,096   $828 
After-tax Internal Rate of Return (IRR)   99.5%   81.2%   72.3%   63.6%   55.0%   46.6%   38.3%   30.1%
After-tax Payback (Years)   0.9    1.1    1.2    1.4    1.7    2.0    2.4    3.0 

 

Table 19-10: Sensitivity Analysis for MI&I Case

 

Financial Indicators  Spot
Case
   Base
+$600
   Base
+$400
   Base
+$200
   Base
Case
   Base
-$200
   Base
-$400
   Base
-$600
 
Gold Price (per troy oz)  $3,350   $2,950   $2,750   $2,550   $2,350   $2,150   $1,950   $1,750 
Pre-tax Cash Flow, $M  $9,293   $7,731   $6,950   $6,169   $5,388   $4,607   $3,826   $3,045 
Pre-tax Net Present Value (5%) in $M  $4,796   $3,954   $3,533   $3,113   $2,692   $2,271   $1,850   $1,429 
Pre-tax Internal Rate of Return (IRR)   118.7%   97.6%   87.2%   76.8%   66.5%   56.3%   46.3%   36.3%
Pre-tax Payback (Years)   0.8    1.0    1.1    1.3    1.5    1.7    2.0    2.5 
After-tax Cash Flow, $M  $7,186   $5,994   $5,398   $4,802   $4,206   $3,610   $3,012   $2,410 
After-tax Net Present Value (5%) in $M  $3,733   $3,085   $2,761   $2,437   $2,113   $1,789   $1,463   $1,134 
After-tax Internal Rate of Return (IRR)   106.9%   87.4%   77.9%   68.6%   59.4%   50.4%   41.5%   32.7%
After-tax Payback (Years)   0.8    1.0    1.1    1.3    1.5    1.8    2.2    2.7 

 

19.14Detailed Financial Model

 

The detailed financial model, as shown in Table 19-11 for the M&I case and Table 19-12 for the MI&I case, were developed in compliance with the IA requirement. These models have captured all the parameters of the mine production volume, annual sales revenue, and all the associated costs. These models were used to calculate the economics of the project, as well as for the sensitivity analysis for each case.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

249

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-11: Detailed Financial Model for M&I Case

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                            
M3-PN240322    LOM   Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17   Year 18-22 
Mine                                                                                 
Ore (tons)   185,490,560   2,067,560   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   8,103,000   - 
Ore (tonnes)   168,275,932   1,875,678   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   7,350,994   - 
Gold (oz/t)   0.017   0.021   0.015   0.014   0.014   0.014   0.012   0.012   0.013   0.012   0.015   0.015   0.014   0.014   0.015   0.020   0.021   0.019   0.014   - 
Gold (gpt)   0.566   0.716   0.508   0.480   0.477   0.468   0.413   0.428   0.438   0.426   0.527   0.527   0.463   0.489   0.522   0.673   0.724   0.636   0.485   - 
Silver (oz/t)   0.168   0.751   0.333   0.241   0.163   0.158   0.155   0.097   0.092   0.123   0.184   0.182   0.066   0.066   0.087   0.113   0.129   0.137   0.147   - 
Silver (gpt)   5.751   25.755   11.401   8.273   5.592   5.414   5.319   3.333   3.137   4.230   6.300   6.236   2.277   2.253   2.994   3.886   4.412   4.682   5.052   - 
Contained Gold (kozs)   3,063   48   179   169   168   165   145   151   155   150   185   186   164   172   184   237   256   224   126   - 
Contained Silver (kozs)   31,115   1,712   4,014   2,913   1,974   1,906   1,872   1,173   1,108   1,489   2,218   2,195   804   793   1,054   1,368   1,558   1,648   1,316   - 
Waste (tons)   123,332,444   2,156,684   8,103,350   7,613,346   10,390,762   7,584,604   6,764,380   9,485,349   9,770,303   8,187,682   3,157,359   5,968,563   9,609,200   10,203,208   9,311,423   4,850,188   4,512,826   3,571,005   2,092,212   - 
Waste (tonnes)   111,886,459   1,956,530   7,351,311   6,906,782   9,426,438   6,880,707   6,136,605   8,605,053   8,863,561   7,427,816   2,864,337   5,414,645   8,717,409   9,256,290   8,447,267   4,400,061   4,094,009   3,239,595   1,898,042   - 
Total Material Mined (tons)   308,823,004   4,224,243   19,053,350   18,563,346   21,370,762   18,534,604   17,714,380   20,435,349   20,750,303   19,137,682   14,107,359   16,918,563   20,589,200   21,153,208   20,261,423   15,800,188   15,492,826   14,521,005   10,195,212   - 
Total Material Mined (tonnes)   280,162,391   3,832,209   17,285,086   16,840,557   19,387,428   16,814,482   16,070,380   18,538,827   18,824,552   17,361,591   12,798,112   15,348,420   18,678,400   19,190,065   18,381,042   14,333,836   14,055,000   13,173,370   9,249,036   - 
                                                                                  
Process Plant                                                                                 
Total Processing                                                                                 
Oxide (tons)   156,060,813   2,067,560   9,994,825   10,383,488   10,578,275   10,740,415   8,595,919   10,933,108   10,109,741   9,674,758   7,953,681   5,868,885   10,409,679   8,989,957   8,209,798   9,397,334   9,260,482   8,393,537   4,499,370   - 
Oxide (tonnes)   141,577,440   1,875,678   9,067,246   9,419,838   9,596,548   9,743,641   7,798,167   9,918,451   9,171,497   8,776,883   7,215,532   5,324,217   9,443,599   8,155,635   7,447,880   8,525,206   8,401,054   7,614,567   4,081,802   - 
Gold (oz/t)   0.016   0.023   0.016   0.015   0.015   0.015   0.012   0.014   0.014   0.013   0.016   0.015   0.015   0.015   0.018   0.023   0.024   0.022   0.016   - 
Gold (gpt)   0.564   0.789   0.559   0.529   0.526   0.516   0.417   0.472   0.466   0.450   0.552   0.498   0.509   0.528   0.630   0.791   0.821   0.753   0.562   - 
Silver (oz/t)   0.172   0.828   0.381   0.267   0.179   0.174   0.165   0.107   0.100   0.133   0.212   0.210   0.069   0.075   0.102   0.126   0.151   0.170   0.158   - 
Silver (gpt)   5.891   28.388   13.055   9.170   6.151   5.976   5.663   3.672   3.422   4.547   7.266   7.202   2.361   2.569   3.480   4.336   5.185   5.822   5.406   - 
Contained Gold (kozs)   2,568   48   163   160   162   162   104   151   137   127   128   85   155   138   151   217   222   184   74   - 
Contained Silver (kozs)   26,814   1,712   3,806   2,777   1,898   1,872   1,420   1,171   1,009   1,283   1,686   1,233   717   674   833   1,189   1,400   1,425   709   - 
Gold Recovery %   89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  0.0%
Silver Recovery %   30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.1%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  0.0%
Recoverable Gold (kozs)   2,286   42   145   142   145   144   93   134   122   113   114   76   138   123   134   193   197   164   66   - 
Recoverable Silver (kozs)   8,050   514   1,142   833   570   562   426   352   303   385   506   370   215   202   250   357   420   428   213   - 
Recovered Gold (kozs)   2,285   -   162   140   141   145   104   123   132   108   120   77   126   126   130   187   191   171   97   6 
Recovered Silver (kozs)   8,045   -   1,476   860   583   585   468   343   332   336   511   402   229   204   231   349   397   424   292   20 
                                                                                  
Transition (tons)   29,429,748   0   955,175   566,512   401,725   209,585   2,354,081   16,892   870,259   1,275,242   2,996,319   5,081,115   570,321   1,960,043   2,740,202   1,552,666   1,719,518   2,556,463   3,603,630   - 
Transition (tonnes)   26,698,492   0   866,529   513,936   364,443   190,134   2,135,608   15,324   789,494   1,156,892   2,718,243   4,609,557   517,392   1,778,140   2,485,895   1,408,569   1,559,936   2,319,208   3,269,192   - 
Gold (oz/t)   0.017   0.012   0.016   0.016   0.014   0.015   0.017   0.008   0.020   0.018   0.019   0.020   0.016   0.017   0.012   0.013   0.020   0.016   0.015   - 
Gold (gpt)   0.577   -   0.562   0.547   0.493   0.513   0.596   0.278   0.683   0.624   0.656   0.677   0.542   0.592   0.412   0.446   0.675   0.532   0.501   - 
Silver (oz/t)   0.146   0.150   0.198   0.217   0.172   0.148   0.174   0.126   0.103   0.147   0.161   0.172   0.138   0.055   0.073   0.105   0.083   0.079   0.153   - 
Silver (gpt)   5.011   5.139   6.774   7.439   5.900   5.059   5.980   4.325   3.525   5.025   5.525   5.892   4.735   1.894   2.505   3.595   2.844   2.712   5.238   - 
Contained Gold (kozs)   495   -   16   9   6   3   41   0   17   23   57   100   9   34   33   20   34   40   53   - 
Contained Silver (kozs)   4,301   0   208   135   76   34   453   2   99   206   532   963   87   119   221   179   157   223   607   - 
Gold Recovery %   65.0%      65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  0.0%
Silver Recovery %   18.1%      18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.2%  18.2%  18.2%  18.1%  0.0%
Recoverable Gold (kozs)   322   -   10   6   4   2   27   0   11   15   37   65   6   22   21   13   22   26   34   - 
Recoverable Silver (kozs)   780   -   38   25   14   6   82   0   18   37   97   175   16   22   40   33   29   40   110   - 
Recovered Gold (kozs)   322   -   9   5   5   3   24   3   6   18   30   65   14   20   21   13   21   26   35   4 
Recovered Silver (kozs)   781   -   30   23   18   9   72   12   10   38   76   172   44   19   37   32   29   39   107   12 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

250

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                            
M3-PN240322  LOM   Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17   Year 18-22 
Total Crushed (tons)   185,490,560   2,067,560    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    8,103,000    - 
Total Crushed (tonnes)   168,275,932   1,875,678    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    7,350,994    - 
Gold (oz/t)   0.017   0.021    0.015    0.014    0.014    0.014    0.012    0.012    0.013    0.012    0.015    0.015    0.014    0.014    0.015    0.020    0.021    0.019    0.014    - 
Gold (gpt)   0.566   0.716    0.508    0.480    0.477    0.468    0.413    0.428    0.438    0.426    0.527    0.527    0.463    0.489    0.522    0.673    0.724    0.636    0.485    - 
Silver (oz/t)   0.168   0.751    0.333    0.241    0.163    0.158    0.155    0.097    0.092    0.123    0.184    0.182    0.066    0.066    0.087    0.113    0.129    0.137    0.147    - 
Silver (gpt)   5.751   25.755    11.401    8.273    5.592    5.414    5.319    3.333    3.137    4.230    6.300    6.236    2.277    2.253    2.994    3.886    4.412    4.682    5.052    - 
Contained Gold (kozs)   3,063   48    179    169    168    165    145    151    155    150    185    186    164    172    184    237    256    224    126    - 
Contained Silver (kozs)   31,115   1,712    4,014    2,913    1,974    1,906    1,872    1,173    1,108    1,489    2,218    2,195    804    793    1,054    1,368    1,558    1,648    1,316    - 
Gold Recovery %   85.1%                                                                                              
Silver Recovery %   28.4%                                                                                              
Recoverable Gold (kozs)   2,607   42    155    148    148    146    120    134    134    128    151    141    143    145    156    206    219    190    100    - 
Recoverable Silver (kozs)   8,830   514    1,180    858    584    568    508    352    321    423    602    545    231    224    290    389    449    468    323    - 
Recovered Gold (kozs)   2,607   -    171    146    146    147    128    126    138    126    150    142    140    146    151    200    212    197    132    9 
Recovered Silver (kozs)   8,825   -    1,507    884    602    594    540    355    342    374    587    574    274    223    267    381    427    463    399    32 
                                                                                                    
Total Processing                                                                                                   
Total Ore (tons)   185,490,560   2,067,560    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    8,103,000    - 
Total Ore (tonnes)   168,275,932   1,875,678    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    7,350,994    - 
Gold (oz/t)   0.017   0.021    0.015    0.014    0.014    0.014    0.012    0.012    0.013    0.012    0.015    0.015    0.014    0.014    0.015    0.020    0.021    0.019    0.014    - 
Gold (gpt)   0.566   0.716    0.508    0.480    0.477    0.468    0.413    0.428    0.438    0.426    0.527    0.527    0.463    0.489    0.522    0.673    0.724    0.636    0.485    - 
Silver (oz/t)   0.168   -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
Silver (gpt)   5.751   0.001    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    - 
Contained Gold (kozs)   3,063   48    179    169    168    165    145    151    155    150    185    186    164    172    184    237    256    224    126    - 
Contained Silver (kozs)   31,115   1,712    4,014    2,913    1,974    1,906    1,872    1,173    1,108    1,489    2,218    2,195    804    793    1,054    1,368    1,558    1,648    1,316    - 
Gold Recovery %   85.1%  89.0%   86.9%   87.7%   88.2%   88.5%   82.2%   89.0%   86.3%   85.3%   81.6%   76.0%   87.7%   84.3%   84.7%   87.0%   85.8%   84.7%   79.0%     
Silver Recovery %   28.4%  30.0%   29.4%   29.5%   29.6%   29.8%   27.2%   30.0%   29.0%   28.4%   27.2%   24.8%   28.8%   28.3%   27.5%   28.5%   28.8%   28.4%   24.5%     
Recoverable Gold (kozs)   2,607   42    155    148    148    146    120    134    134    128    151    141    143    145    156    206    219    190    100    - 
Recoverable Silver (kozs)   8,830   514    1,180    858    584    568    508    352    321    423    602    545    231    224    290    389    449    468    323    - 
Recovered Gold (kozs)   2,607   -    171    146    146    147    128    126    138    126    150    142    140    146    151    200    212    197    132    9 
Recovered Silver (kozs)   8,825   -    1,507    884    602    594    540    355    342    374    587    574    274    223    267    381    427    463    399    32 
                                                                                                    
Payable Metals                                                                                                   
Gold (kozs)   2,604        171    146    146    147    127    126    138    126    150    142    140    146    151    200    212    197    132    9 
Silver (kozs)   8,737        1,492    875    596    588    534    352    339    371    582    568    271    221    264    377    422    459    395    32 
Silver as Gold Equivalent (kozs)   108        18    11    7    7    7    4    4    5    7    7    3    3    3    5    5    6    5    0 
Total Metal as Gold Equivalent (kozs)   2,712        189    156    153    154    134    130    142    130    157    149    144    149    154    205    217    202    137    10 
                                                                                                    
Metal Prices                                                                                                   
Gold ($/oz)  $2,350.00       $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00 
Silver ($/oz)  $29.00       $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00 
                                                                                                    
Revenues ($000)                                                                                                   
Gold  $6,119,882       $400,760   $342,189   $342,154   $345,882   $299,518   $295,815   $323,447   $295,339   $351,436   $334,290   $329,715   $342,734   $354,709   $469,925   $497,687   $461,974   $310,192   $22,113 
Silver  $253,368       $43,262   $25,373   $17,282   $17,045   $15,494   $10,199   $9,825   $10,751   $16,864   $16,485   $7,853   $6,404   $7,669   $10,932   $12,249   $13,298   $11,461   $922 
Total Revenues  $6,373,249       $444,023   $367,562   $359,436   $362,928   $315,013   $306,013   $333,272   $306,090   $368,301   $350,774   $337,568   $349,139   $362,377   $480,857   $509,937   $475,272   $321,653   $23,035 
                                                                                                    
Operating Cost ($000)                                                                                                   
Mining  $887,322       $52,278   $50,653   $49,436   $47,749   $48,825   $52,476   $52,907   $51,142   $43,989   $50,798   $59,998   $60,418   $57,929   $50,454   $53,677   $57,598   $46,996   $0 
Process Plant  $874,490       $57,941   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $42,783   $0 
G&A  $201,722       $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $0 
Refining  $26,068       $1,707   $1,458   $1,457   $1,473   $1,276   $1,260   $1,378   $1,258   $1,497   $1,424   $1,404   $1,460   $1,511   $2,002   $2,120   $1,968   $1,321   $94 
Total Operating Cost  $1,989,602       $123,792   $115,536   $114,412   $112,648   $113,526   $117,162   $117,803   $115,826   $108,912   $115,647   $124,921   $125,303   $122,866   $115,882   $119,316   $122,992   $102,966   $94 
                                                                                                    
Royalty  $241,193       $16,808   $13,912   $13,603   $13,735   $11,922   $11,581   $12,612   $11,584   $13,939   $13,275   $12,774   $13,212   $13,713   $18,196   $19,297   $17,986   $12,173   $872 
Salvage Value  $0       $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Reclamation/Closure  $129,221       $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $129,221 
Total Production Cost  $2,360,016       $140,600   $129,448   $128,015   $126,383   $125,448   $128,742   $130,415   $127,409   $122,850   $128,923   $137,695   $138,515   $136,578   $134,078   $138,613   $140,977   $115,138   $130,186 
                                                                                                    
Operating Income  $4,013,234       $303,423   $238,114   $231,421   $236,544   $189,564   $177,271   $202,857   $178,681   $245,451   $221,852   $199,873   $210,624   $225,799   $346,778   $371,324   $334,295   $206,514   $-107,152

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

251

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                            
M3-PN240322    LOM   Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17   Year 18-22 
Depreciation ($000)                                                                                                    
Total Capital  $603,708        $76,818   $84,975   $87,066   $89,321   $96,940   $22,336   $17,930   $16,020   $18,890   $16,623   $15,253   $11,503   $11,321   $12,506   $7,154   $6,335   $6,335   $6,385 
                                                                                                     
Total Depreciation  $603,708        $76,818   $84,975   $87,066   $89,321   $96,940   $22,336   $17,930   $16,020   $18,890   $16,623   $15,253   $11,503   $11,321   $12,506   $7,154   $6,335   $6,335   $6,385 
                                                                                                     
Net Income after Depreciation  $3,409,526        $226,605   $153,140   $144,356   $147,223   $92,625   $154,935   $184,928   $162,661   $226,561   $205,229   $184,620   $199,121   $214,478   $334,273   $364,170   $327,960   $200,179   $-113,536
                                                                                                     
Taxes ($000)                                                                                                    
US State Severance Tax  $399,608        $25,848   $17,952   $17,015   $17,327   $11,522   $17,688   $20,884   $18,462   $25,299   $23,040   $20,884   $22,417   $24,048   $36,879   $40,078   $36,208   $22,325   $1,734 
US State Corporate Income Tax  $0        $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Federal Corporate Tax  $404,360        $5,274   $15,963   $14,703   $15,092   $7,348   $17,900   $22,214   $19,196   $28,278   $25,160   $22,048   $24,177   $26,405   $43,382   $47,632   $42,470   $25,085   $2,033 
Total Taxes  $803,968        $31,122   $33,915   $31,718   $32,418   $18,870   $35,588   $43,098   $37,657   $53,577   $48,199   $42,932   $46,594   $50,453   $80,261   $87,710   $78,678   $47,411   $3,767 
                                                                                                     
Net Income after Taxes ($000)  $2,605,557        $195,483   $119,225   $112,638   $114,805   $73,755   $119,347   $141,830   $125,003   $172,984   $157,029   $141,688   $152,527   $164,025   $254,011   $276,460   $249,282   $152,769   $-117,304
                                                                                                     
Cash Flow ($000)                                                                                                    
Net Income before Taxes  $3,409,526   $0   $226,605   $153,140   $144,356   $147,223   $92,625   $154,935   $184,928   $162,661   $226,561   $205,229   $184,620   $199,121   $214,478   $334,273   $364,170   $327,960   $200,179   $-113,536
Add back Depreciation  $603,708   $0   $76,818   $84,975   $87,066   $89,321   $96,940   $22,336   $17,930   $16,020   $18,890   $16,623   $15,253   $11,503   $11,321   $12,506   $7,154   $6,335   $6,335   $6,385 
Operating Cash Flow  $4,013,234   $0   $303,423   $238,114   $231,421   $236,544   $189,564   $177,271   $202,857   $178,681   $245,451   $221,852   $199,873   $210,624   $225,799   $346,778   $371,324   $334,295   $206,514   $-107,152
                                                                                                     
Working Capital  ($000)                                                                                                    
Accounts Receivable  $0   $0   $-12,165  $2,095   $223   $-96  $1,313   $247   $-747  $745   $-1,704  $480   $362   $-317  $-363  $-3,246  $-797  $950   $4,209   $8,182 
Accounts Payable  $0   $47,353   $-24,855  $-6,965  $-37  $6,258   $-6,392  $-813  $87   $5,842   $-6,920  $1,221   $623   $47   $551   $-1,712  $439   $438   $-2,469  $-12,694
Inventory (parts)  $0   $0                                                                                           
Total Working Capital  $0   $47,353   $-37,020  $-4,871  $185   $6,162   $-5,080  $-566  $-660  $6,586   $-8,624  $1,701   $985   $-270  $188   $-4,958  $-358  $1,388   $1,740   $-3,882
                                                                                                     
Initial Capital Expenditures ($000)                                                                                                    
Pre-stripping  $20,500   $20,500   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Mining  $28,928   $28,928   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Process  $318,415   $318,415   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $16,246   $16,246   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
                                                                                                     
Expansion Capital Expenditures ($000)                                                                                                    
Mining  $0        $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Process  $0        $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $0        $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
                                                                                                     
Sustaining Capital Expenditures ($000)                                                                                                    
Mining  $71,163        $10,933   $10,455   $11,276   $12,391   $11,070   $842   $909   $980   $1,057   $4,221   $0   $0   $6,905   $0   $125   $0   $0   $0 
Process  $148,457        $47,764   $0   $0   $51,406   $0   $0   $0   $49,288   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $0        $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Total Capital  $603,708   $384,088   $58,696   $10,455   $11,276   $63,797   $11,070   $842   $909   $50,268   $1,057   $4,221   $0   $0   $6,905   $0   $125   $0   $0   $0 
                                                                                                     
Cash Flow before Taxes ($000)  $3,409,526    $-336,735  $207,707   $222,789   $220,331   $178,909   $173,415   $175,862   $201,289   $135,000   $235,770   $219,331   $200,858   $210,354   $219,082   $341,820   $370,841   $335,682   $208,254   $-111,034
Cumulative Cash Flow before Taxes ($000)       $-336,735  $-129,028  $93,761   $314,091   $493,001   $666,416   $842,278   $1,043,567   $1,178,567   $1,414,337   $1,633,668   $1,834,526   $2,044,880   $2,263,962   $2,605,782   $2,976,623   $3,312,305   $3,520,559   $3,409,526 
                                                                                                     
Cash Taxes Payable  $803,968   $0   $0   $31,122   $33,915   $31,718   $32,418   $18,870   $35,588   $43,098   $37,657   $53,577   $48,199   $42,932   $46,594   $50,453   $80,261   $87,710   $78,678   $51,178 
Cash Flow after Taxes ($000)  $2,605,557   $-336,735  $207,707   $191,667   $186,416   $147,192   $140,996   $156,992   $165,701   $91,902   $198,113   $165,755   $152,658   $167,422   $172,489   $291,367   $290,580   $247,972   $129,576   $-162,212
Cumulative Cash Flow after Taxes ($000)       $-336,735  $-129,028  $62,639   $249,055   $396,247   $537,243   $694,235   $859,936   $951,838   $1,149,951   $1,315,706   $1,468,364   $1,635,786   $1,808,274   $2,099,642   $2,390,221   $2,638,193   $2,767,769   $2,605,557 
                                                                                                     
Discounted Cash Flow Parameters                                                                                                    
Year (Year-End Discounting)        0    1    2    3    4    5    6    7    8    9    10    11    12    13    14    15    16    17    18-22 
Factor @ 0%   0.0%   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    1.000    1.000    1.000 
Factor @ 5%   5.0%   1.000    0.952    0.907    0.864    0.823    0.784    0.746    0.711    0.677    0.645    0.614    0.585    0.557    0.530    0.505    0.481    0.458    0.436    0.416-0.342 
Factor @ 10%   10.0%   1.000    0.909    0.826    0.751    0.683    0.621    0.564    0.513    0.467    0.424    0.386    0.350    0.319    0.290    0.263    0.239    0.218    0.198    0.180-0.123 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

252

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                            
M3-PN240322  LOM   Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15   Year 16   Year 17   Year 18-22 
Discounted Cash Flow before Taxes ($000)                                                                                                    
DCF @ 0%  $3,409,526   $-336,735   $-129,028   $93,761   $314,091   $493,001   $666,416   $842,278   $1,043,567   $1,178,567   $1,414,337   $1,633,668   $1,834,526   $2,044,880   $2,263,962   $2,605,782   $2,976,623   $3,312,305   $3,520,559   $3,409,526 
DCF @ 5%  $2,093,385   $-336,735   $-138,919   $63,157   $253,487   $400,676   $536,551   $667,782   $810,835   $902,208   $1,054,187   $1,188,838   $1,306,275   $1,423,408   $1,539,592   $1,712,235   $1,890,615   $2,044,395   $2,135,256   $2,093,385 
DCF @ 10%  $1,359,054   $-336,735   $-147,911   $36,212   $201,750   $323,948   $431,625   $530,894   $634,187   $697,166   $797,155   $881,717   $952,116   $1,019,142   $1,082,602   $1,172,614   $1,261,390   $1,334,445   $1,375,647   $1,359,054 
                                                                                                     
Discounted Cash Flow after Taxes ($000)                                                                                                    
DCF @ 0%  $2,605,557   $-336,735   $-129,028   $62,639   $249,055   $396,247   $537,243   $694,235   $859,936   $951,838   $1,149,951   $1,315,706   $1,468,364   $1,635,786   $1,808,274   $2,099,642   $2,390,221   $2,638,193   $2,767,769   $2,605,557 
DCF @ 5%  $1,622,071   $-336,735   $-138,919   $34,929   $195,962   $317,057   $427,531   $544,681   $662,442   $724,645   $852,350   $954,109   $1,043,365   $1,136,592   $1,228,066   $1,375,227   $1,515,000   $1,628,599   $1,685,133   $1,622,071 
DCF @ 10%  $1,060,048   $-336,735   $-147,911   $10,492   $150,549   $251,083   $338,631   $427,249   $512,280   $555,152   $639,172   $703,077   $756,583   $809,929   $859,893   $936,619   $1,006,181   $1,060,147   $1,085,783   $1,060,048 
                                                                                                     
Financial Indicators before Taxes ($000)                                                                                                    
NPV @ 0%  $3,409,526                                                                                                
NPV @ 5%  $2,093,385                                                                                                
NPV @ 10%  $1,359,054                                                                                                
IRR   61.4%                                                                                               
Payback (years)   1.6         1.0    0.6    -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
                                                                                                     
Financial Indicators after Taxes ($000)                                                                                                    
NPV @ 0%  $2,605,557                                                                                                
NPV @ 5%  $1,622,071                                                                                                
NPV @ 10%  $1,060,048                                                                                                
IRR   55.0%                                                                                               
Payback (years)   1.7         1.0    0.7    -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
                                                                                                     
Payable Au (kozs)   2,604    -    171    146    146    147    127    126    138    126    150    142    140    146    151    200    212    197    132    9 
Silver as Gold Equivalent (kozs)   108         18    11    7    7    7    4    4    5    7    7    3    3    3    5    5    6    5    0 
Total Metal as Gold Equivalent (kozs)   2,712         189    156    153    154    134    130    142    130    157    149    144    149    154    205    217    202    137    10 
                                                                                                     
Mining  $887,322   $0   $52,278   $50,653   $49,436   $47,749   $48,825   $52,476   $52,907   $51,142   $43,989   $50,798   $59,998   $60,418   $57,929   $50,454   $53,677   $57,598   $46,996   $0 
Process Plant  $874,490   $0   $57,941   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $51,560   $51,560   $51,652   $51,560   $42,783   $0 
G&A  $201,722   $0   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $0 
Refining  $26,068   $0   $1,707   $1,458   $1,457   $1,473   $1,276   $1,260   $1,378   $1,258   $1,497   $1,424   $1,404   $1,460   $1,511   $2,002   $2,120   $1,968   $1,321   $94 
Royalty  $241,193   $0   $16,808   $13,912   $13,603   $13,735   $11,922   $11,581   $12,612   $11,584   $13,939   $13,275   $12,774   $13,212   $13,713   $18,196   $19,297   $17,986   $12,173   $872 
Cash Cost before By-Product Credit  $2,230,795   $0   $140,600   $129,448   $128,015   $126,383   $125,448   $128,742   $130,415   $127,409   $122,850   $128,923   $137,695   $138,515   $136,578   $134,078   $138,613   $140,977   $115,138   $966 
$/Au oz  $857   $0   $824   $889   $879   $859   $984   $1,023   $948   $1,014   $821   $906   $981   $950   $905   $670   $655   $717   $872   $103 
                                                                                                     
Silver Credit  $253,368   $0   $43,262   $25,373   $17,282   $17,045   $15,494   $10,199   $9,825   $10,751   $16,864   $16,485   $7,853   $6,404   $7,669   $10,932   $12,249   $13,298   $11,461   $922 
Cash Cost after By-Product Credit  $1,977,427   $0   $97,338   $104,075   $110,733   $109,338   $109,954   $118,544   $120,590   $116,659   $105,986   $112,438   $129,842   $132,111   $128,910   $123,146   $126,363   $127,679   $103,678   $44 
$/Au oz  $759   $0   $571   $715   $761   $743   $863   $942   $876   $928   $709   $790   $925   $906   $854   $616   $597   $649   $785   $5 
                                                                                                     
Sustaining Capital Expenditures                                                                                                    
Mining  $71,163   $0   $10,933   $10,455   $11,276   $12,391   $11,070   $842   $909   $980   $1,057   $4,221   $0   $0   $6,905   $0   $125   $0   $0   $0 
Process  $148,457   $0   $47,764   $0   $0   $51,406   $0   $0   $0   $49,288   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Salvage Value  $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Reclamation/Closure  $129,221   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $129,221 
US State Severance Tax  $399,608   $0   $25,848   $17,952   $17,015   $17,327   $11,522   $17,688   $20,884   $18,462   $25,299   $23,040   $20,884   $22,417   $24,048   $36,879   $40,078   $36,208   $22,325   $1,734 
AISC  $2,725,875   $0   $181,882   $132,481   $139,023   $190,462   $132,546   $137,075   $142,382   $185,388   $132,341   $139,699   $150,726   $154,528   $159,862   $160,025   $166,566   $163,887   $126,003   $130,999 
$/Au oz  $1,047   $0   $1,067   $910   $955   $1,294   $1,040   $1,089   $1,034   $1,475   $885   $982   $1,074   $1,060   $1,059   $800   $786   $834   $955   $13,922 
$/AuEq oz  $1,005   $0   $963   $847   $909   $1,233   $989   $1,053   $1,004   $1,423   $844   $936   $1,049   $1,040   $1,037   $782   $768   $810   $921   $13,364 
                                                                                                     
Total Capital Expenditures ($000)                                                                                                    
Pre-stripping  $20,500                                                                                                
Mining  $100,091                                                                                                
Process  $466,872                                                                                                
Owner's Cost  $16,246                                                                                                
Total  $603,708                                                                                                
                                                                                                     
Pre-Strip & Mining  $120,591                                                                                                
Process & Owner's Cost  $483,118                                                                                                

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

253

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 19-12: Detailed Financial Model for MI&I Case

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                
M3-PN240322  LOM   Year -1   Year 1   Year 2   Year 3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15 
Mine                                                                                     
Ore (tons)   301,716,547    2,069,978    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000 
Ore (tonnes)   273,715,456    1,877,871    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991 
Gold (oz/t)   0.015    0.020    0.017    0.014    0.013    0.014    0.014    0.015    0.010    0.011    0.012    0.012    0.013    0.013    0.013    0.013    0.012 
Gold (gpt)   0.530    0.697    0.571    0.469    0.458    0.466    0.467    0.512    0.347    0.390    0.412    0.408    0.431    0.454    0.443    0.434    0.406 
Silver (oz/t)   0.152    0.729    0.400    0.275    0.271    0.160    0.169    0.157    0.108    0.114    0.145    0.131    0.072    0.134    0.070    0.072    0.082 
Silver (gpt)   5.207    24.978    13.703    9.441    9.279    5.482    5.799    5.380    3.716    3.906    4.961    4.506    2.474    4.601    2.399    2.457    2.820 
Contained Gold (kozs)   4,667    46    201    165    162    164    165    180    123    137    145    144    152    160    156    153    143 
Contained Silver (kozs)   45,822    1,662    4,824    3,324    3,276    1,930    2,042    1,894    1,312    1,375    1,747    1,586    873    1,620    844    865    995 
Waste (tons)   133,233,806    1,919,720    8,120,275    6,302,120    5,956,252    7,836,029    6,677,193    2,647,153    6,687,629    7,072,906    5,003,000    4,860,147    5,189,803    3,977,316    2,997,807    3,470,232    3,964,851 
Waste (tonnes)   120,868,916    1,741,559    7,366,665    5,717,246    5,403,476    7,108,799    6,057,510    2,401,482    6,066,977    6,416,498    4,538,691    4,409,096    4,708,158    3,608,198    2,719,593    3,148,174    3,596,890 
Total Material Mined (tons)   434,950,353    3,989,698    19,070,275    17,252,120    16,936,252    18,786,029    17,627,193    13,597,153    17,667,629    18,022,906    15,953,000    15,810,147    16,169,803    14,927,316    13,947,807    14,420,232    14,944,851 
Total Material Mined (tonnes)   394,584,372    3,619,430    17,300,440    15,651,021    15,364,467    17,042,574    15,991,285    12,335,257    16,027,968    16,350,273    14,472,466    14,342,871    14,669,149    13,541,972    12,653,368    13,081,949    13,557,880 
                                                                                      
Process Plant                                                                                     
Total Processing                                                                                     
Oxide (tons)   262,213,465    2,069,978    9,969,120    10,530,645    10,590,862    10,106,178    10,686,645    9,247,883    9,535,953    10,660,212    10,581,098    10,734,821    8,561,533    9,205,597    10,723,692    9,413,987    9,175,537 
Oxide (tonnes)   237,878,495    1,877,871    9,043,926    9,553,339    9,607,967    9,168,265    9,694,860    8,389,624    8,650,960    9,670,881    9,599,110    9,738,565    7,766,972    8,351,263    9,728,469    8,540,313    8,323,992 
Gold (oz/t)   0.015    0.022    0.018    0.015    0.014    0.015    0.015    0.016    0.010    0.012    0.013    0.013    0.013    0.014    0.014    0.013    0.013 
Gold (gpt)   0.519    0.768    0.624    0.523    0.490    0.499    0.514    0.541    0.355    0.424    0.449    0.451    0.444    0.492    0.479    0.447    0.441 
Silver (oz/t)   0.152    0.803    0.456    0.308    0.294    0.171    0.185    0.178    0.106    0.123    0.157    0.144    0.064    0.129    0.076    0.081    0.090 
Silver (gpt)   5.203    27.533    15.648    10.547    10.090    5.855    6.355    6.090    3.626    4.226    5.376    4.937    2.201    4.431    2.619    2.789    3.101 
Contained Gold (kozs)   3,970    46    181    161    151    147    160    146    99    132    138    141    111    132    150    123    118 
Contained Silver (kozs)   39,789    1,662    4,550    3,240    3,117    1,726    1,981    1,643    1,008    1,314    1,659    1,546    550    1,190    819    766    830 
Gold Recovery %   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%   89.0%
Silver Recovery %   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%   30.0%
Recoverable Gold (kozs)   3,533    41    161    143    135    131    143    130    88    117    123    126    99    118    133    109    105 
Recoverable Silver (kozs)   11,946    499    1,365    972    935    518    595    493    303    395    498    464    165    357    246    230    249 
Recovered Gold (kozs)   3,533    -    171    141    144    126    142    138    89    113    120    127    107    110    131    117    105 
Recovered Silver (kozs)   11,941    -    1,612    970    1,043    554    580    516    343    354    491    493    216    319    258    236    244 
                                                                                      
Transition (tons)   39,503,082    0    980,880    419,355    389,138    843,822    263,355    1,702,117    1,444,047    289,788    368,902    215,179    2,418,467    1,744,403    226,308    1,536,013    1,804,463 
Transition (tonnes)   35,836,961    0    889,849    380,436    353,024    765,510    238,914    1,544,151    1,310,031    262,894    334,665    195,209    2,194,018    1,582,512    205,306    1,393,461    1,636,998 
Gold (oz/t)   0.018    0.029    0.020    0.010    0.027    0.020    0.016    0.020    0.017    0.019    0.018    0.012    0.017    0.016    0.027    0.020    0.014 
Gold (gpt)   0.605    -    0.681    0.354    0.922    0.698    0.557    0.688    0.569    0.651    0.606    0.404    0.584    0.545    0.920    0.670    0.480 
Silver (oz/t)   0.153    0.091    0.254    0.182    0.370    0.219    0.209    0.134    0.191    0.192    0.215    0.170    0.121    0.224    0.101    0.059    0.083 
Silver (gpt)   5.236    3.125    8.695    6.239    12.682    7.524    7.179    4.594    6.532    6.566    7.371    5.823    4.161    7.664    3.470    2.011    2.851 
Contained Gold (kozs)   697    -    19    4    10    17    4    34    24    5    7    3    41    28    6    30    25 
Contained Silver (kozs)   6,033    0    274    84    159    204    61    251    303    61    87    40    324    430    25    99    165 
Gold Recovery %   65.0%        65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%   65.0%
Silver Recovery %   18.1%        18.1%   18.1%   18.1%   18.1%   18.1%   18.1%   18.1%   18.1%   18.1%   18.2%   18.2%   18.1%   18.2%   18.2%   18.1%
Recoverable Gold (kozs)   453    -    13    3    7    11    3    22    16    4    4    2    27    18    4    20    16 
Recoverable Silver (kozs)   1,095    -    50    15    29    37    11    46    55    11    16    7    59    78    5    18    30 
Recovered Gold (kozs)   453    -    9    6    3    14    3    13    24    3    5    2    18    25    5    15    19 
Recovered Silver (kozs)   1,095    -    28    35    13    52    11    31    69    10    19    8    35    92    14    13    29 
                                                                                      
Total Crushed (tons)   301,716,547    2,069,978    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000 
Total Crushed (tonnes)   273,715,456    1,877,871    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991 
Gold (oz/t)   0.015    0.020    0.017    0.014    0.013    0.014    0.014    0.015    0.010    0.011    0.012    0.012    0.013    0.013    0.013    0.013    0.012 
Gold (gpt)   0.530    0.697    0.571    0.469    0.458    0.466    0.467    0.512    0.347    0.390    0.412    0.408    0.431    0.454    0.443    0.434    0.406 
Silver (oz/t)   0.152    0.729    0.400    0.275    0.271    0.160    0.169    0.157    0.108    0.114    0.145    0.131    0.072    0.134    0.070    0.072    0.082 
Silver (gpt)   5.207    24.978    13.703    9.441    9.279    5.482    5.799    5.380    3.716    3.906    4.961    4.506    2.474    4.601    2.399    2.457    2.820 
Contained Gold (kozs)   4,667    46    201    165    162    164    165    180    123    137    145    144    152    160    156    153    143 
Contained Silver (kozs)   45,822    1,662    4,824    3,324    3,276    1,930    2,042    1,894    1,312    1,375    1,747    1,586    873    1,620    844    865    995 
Gold Recovery %   85.4%                                                                                
Silver Recovery %   28.5%                                                                                
Recoverable Gold (kozs)   3,986    41    174    146    141    142    145    152    103    121    127    127    126    136    137    129    121 
Recoverable Silver (kozs)   13,040    499    1,415    987    964    555    606    539    358    406    514    471    224    435    251    248    279 
Recovered Gold (kozs)   3,986    -    180    147    147    141    145    151    113    116    125    129    125    135    135    132    123 
Recovered Silver (kozs)   13,035    -    1,639    1,005    1,056    606    591    547    412    364    510    501    252    411    271    249    273 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

254

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                
M3-PN240322  LOM  Year -1   Year 1   Year 2   Year  3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15 
Total Processing                                                                                    
Total Ore (tons)   301,716,547   2,069,978    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000    10,950,000    10,950,000    10,950,000    10,980,000 
Total Ore (tonnes)   273,715,456   1,877,871    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991    9,933,775    9,933,775    9,933,775    9,960,991 
Gold (oz/t)   0.015   0.020    0.017    0.014    0.013    0.014    0.014    0.015    0.010    0.011    0.012    0.012    0.013    0.013    0.013    0.013    0.012 
Gold (gpt)   0.530   0.697    0.571    0.469    0.458    0.466    0.467    0.512    0.347    0.390    0.412    0.408    0.431    0.454    0.443    0.434    0.406 
Silver (oz/t)   0.152   -    -    -    -    -    -    -    -    -    -    -    -    -    -    -    - 
Silver (gpt)   5.207   0.001    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 
Contained Gold (kozs)   4,667   46    201    165    162    164    165    180    123    137    145    144    152    160    156    153    143 
Contained Silver (kozs)   45,822   1,662    4,824    3,324    3,276    1,930    2,042    1,894    1,312    1,375    1,747    1,586    873    1,620    844    865    995 
Gold Recovery %   85.4%  89.0%   86.7%   88.4%   87.4%   86.5%   88.4%   84.4%   84.3%   88.0%   87.9%   88.6%   82.5%   84.8%   88.1%   84.3%   84.8%
Silver Recovery %   28.5%  30.0%   29.3%   29.7%   29.4%   28.8%   29.7%   28.4%   27.3%   29.5%   29.4%   29.7%   25.6%   26.9%   29.7%   28.7%   28.1%
Recoverable Gold (kozs)   3,986   41    174    146    141    142    145    152    103    121    127    127    126    136    137    129    121 
Recoverable Silver (kozs)   13,040   499    1,415    987    964    555    606    539    358    406    514    471    224    435    251    248    279 
Recovered Gold (kozs)   3,986   -    180    147    147    141    145    151    113    116    125    129    125    135    135    132    123 
Recovered Silver (kozs)   13,035   -    1,639    1,005    1,056    606    591    547    412    364    510    501    252    411    271    249    273 
                                                                                     
Payable Metals                                                                                    
Gold (kozs)   3,982        180    147    146    141    145    151    113    116    125    129    125    135    135    131    123 
Silver (kozs)   12,905        1,623    995    1,045    600    585    541    408    360    505    496    249    407    269    247    270 
Silver as Gold Equivalent (kozs)   159        20    12    13    7    7    7    5    4    6    6    3    5    3    3    3 
Total Metal as Gold Equivalent (kozs)   4,141        200    159    159    148    153    158    118    120    131    135    128    140    138    134    127 
Metal Prices                                                                                    
Gold ($/oz)  $2,350.00       $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00   $2,350.00 
Silver ($/oz)  $29.00       $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00   $29.00 
Revenues ($000)                                                                                    
Gold  $9,356,895       $421,888   $345,934   $344,079   $330,457   $341,540   $354,581   $265,915   $271,633   $293,616   $302,804   $294,419   $317,369   $317,556   $308,840   $289,807 
Silver  $374,248       $47,062   $28,862   $30,311   $17,390   $16,964   $15,692   $11,829   $10,452   $14,650   $14,395   $7,230   $11,813   $7,789   $7,150   $7,829 
Total Revenues  $9,731,143       $468,949   $374,796   $374,390   $347,846   $358,504   $370,273   $277,744   $282,085   $308,266   $317,199   $301,649   $329,182   $325,345   $315,991   $297,637 
Operating Cost ($000)                                                                                    
Mining  $1,464,004       $52,439   $48,296   $46,595   $45,402   $43,572   $40,089   $47,309   $46,727   $43,269   $43,284   $48,391   $57,664   $52,888   $52,561   $54,609 
Process Plant  $1,427,042       $57,873   $51,503   $51,595   $51,503   $51,503   $51,503   $51,595   $51,503   $51,503   $51,503   $51,595   $51,503   $51,503   $51,503   $51,595 
G&A  $332,248       $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866   $11,866 
Refining  $39,856       $1,797   $1,474   $1,466   $1,408   $1,455   $1,510   $1,133   $1,157   $1,251   $1,290   $1,254   $1,352   $1,353   $1,316   $1,234 
Total Operating Cost  $3,263,151       $123,976   $113,138   $111,521   $110,178   $108,395   $104,968   $111,902   $111,252   $107,888   $107,942   $113,106   $122,384   $117,609   $117,245   $119,304 
                                                                                     
Royalty  $368,269       $17,752   $14,186   $14,171   $13,165   $13,568   $14,013   $10,511   $10,675   $11,667   $12,005   $11,415   $12,458   $12,312   $11,958   $11,263 
Salvage Value  $0       $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Reclamation/Closure  $73,041       $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Total Production Cost  $3,704,461       $141,727   $127,325   $125,692   $123,343   $121,963   $118,981   $122,414   $121,928   $119,555   $119,946   $124,521   $134,842   $129,921   $129,202   $130,567 
                                                                                     
Operating Income  $6,026,682       $327,222   $247,472   $248,698   $224,504   $236,541   $251,293   $155,330   $160,157   $188,711   $197,252   $177,127   $194,340   $195,424   $186,788   $167,070 
                                                                                     
Depreciation ($000)                                                                                    
Total Capital  $615,942       $76,676   $84,748   $86,749   $88,906   $96,419   $21,596   $17,106   $15,722   $18,493   $16,121   $14,268   $12,559   $11,943   $13,324   $8,184 
                                                                                     
Total Depreciation  $615,942       $76,676   $84,748   $86,749   $88,906   $96,419   $21,596   $17,106   $15,722   $18,493   $16,121   $14,268   $12,559   $11,943   $13,324   $8,184 
                                                                                     
Net Income after Depreciation  $5,410,740       $250,546   $162,723   $161,949   $135,598   $140,122   $229,697   $138,225   $144,436   $170,218   $181,131   $162,860   $181,781   $183,481   $173,464   $158,886 
                                                                                     
Taxes ($000)                                                                                    
US State Severance Tax  $618,191       $28,421   $18,962   $18,882   $16,056   $16,585   $25,627   $15,814   $16,467   $19,233   $20,389   $18,449   $20,540   $20,682   $19,613   $18,023 
US State Corporate Income Tax  $0       $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Federal Corporate Tax  $641,759       $8,634   $17,381   $17,262   $13,540   $14,016   $28,752   $15,844   $16,772   $20,407   $22,004   $19,347   $21,794   $22,182   $20,747   $18,786 
Total Taxes  $1,259,951       $37,055   $36,343   $36,143   $29,595   $30,601   $54,379   $31,658   $33,238   $39,640   $42,392   $37,796   $42,334   $42,864   $40,360   $36,809 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

255

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)                                                
M3-PN240322  LOM    Year -1   Year 1   Year 2   Year  3   Year 4   Year 5   Year 6   Year 7   Year 8   Year 9   Year 10   Year 11   Year 12   Year 13   Year 14   Year 15 
Net Income after Taxes ($000)  $4,150,790         $213,491   $126,380   $125,806   $106,003   $109,521   $175,318   $106,567   $111,197   $130,577   $138,739   $125,063   $139,447   $140,617   $133,104   $122,077 
                                                                                       
Cash Flow ($000)                                                                                      
Net Income before Taxes  $5,410,740    $0   $250,546   $162,723   $161,949   $135,598   $140,122   $229,697   $138,225   $144,436   $170,218   $181,131   $162,860   $181,781   $183,481   $173,464   $158,886 
Add back Depreciation  $615,942    $0   $76,676   $84,748   $86,749   $88,906   $96,419   $21,596   $17,106   $15,722   $18,493   $16,121   $14,268   $12,559   $11,943   $13,324   $8,184 
Operating Cash Flow  $6,026,682    $0   $327,222   $247,472   $248,698   $224,504   $236,541   $251,293   $155,330   $160,157   $188,711   $197,252   $177,127   $194,340   $195,424   $186,788   $167,070 
                                                                                       
Working Capital  ($000)                                                                                      
Accounts Receivable  $0    $0   $-12,848   $2,580   $11   $727   $-292   $-322   $2,535   $-119   $-717   $-245   $426   $-754   $105   $256   $503 
Accounts Payable  $0    $47,266   $-24,797   $-7,288   $-103   $6,305   $-6,878   $-1,565   $1,235   $5,617   $-6,491   $7   $1,792   $-11   $263   $-896   $254 
Inventory (parts)  $0    $0                                                                            
Total Working Capital  $0    $47,266   $-37,645   $-4,708   $-91   $7,032   $-7,170   $-1,887   $3,770   $5,498   $-7,209   $-238   $2,218   $-766   $368   $-640   $757 
                                                                                       
Initial Capital Expenditures ($000)                                                                                      
Pre-stripping  $20,408    $20,408   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Mining  $28,310    $28,310   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Process  $318,415    $318,415   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $16,246    $16,246   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
                                                                                       
Expansion Capital Expenditures ($000)                                                                                      
Mining  $0         $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Process  $0         $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $0         $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
                                                                                       
Sustaining Capital Expenditures ($000)                                                                                      
Mining  $84,106         $10,511   $10,001   $10,786   $11,863   $9,265   $0   $3,081   $0   $0   $0   $9,369   $0   $6,905   $0   $0 
Process  $148,457         $47,764   $0   $0   $51,406   $0   $0   $0   $49,288   $0   $0   $0   $0   $0   $0   $0 
Owner's Cost  $0         $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0   $0 
Total Capital  $615,942    $383,379   $58,275   $10,001   $10,786   $63,268   $9,265   $0   $3,081   $49,288   $0   $0   $9,369   $0   $6,905   $0   $0 
                                                                                       
Cash Flow before Taxes ($000)  $5,410,740    $-336,113   $231,303   $232,763   $237,820   $168,267   $220,106   $249,405   $156,019   $116,367   $181,503   $197,014   $169,976   $193,575   $188,887   $186,148   $167,826 
Cumulative Cash Flow before Taxes ($000)        $-336,113   $-104,810   $127,953   $365,773   $534,040   $754,146   $1,003,552   $1,159,571   $1,275,938   $1,457,441   $1,654,455   $1,824,431   $2,018,006   $2,206,893   $2,393,041   $2,560,867 
                                                                                       
Cash Taxes Payable  $1,259,951    $0   $0   $37,055   $36,343   $36,143   $29,595   $30,601   $54,379   $31,658   $33,238   $39,640   $42,392   $37,796   $42,334   $42,864   $40,360 
Cash Flow after Taxes ($000)  $4,150,790    $-336,113   $231,303   $195,708   $201,477   $132,124   $190,511   $218,804   $101,640   $84,709   $148,264   $157,374   $127,584   $155,778   $146,553   $143,285   $127,466 
Cumulative Cash Flow after Taxes ($000)        $-336,113   $-104,810   $90,898   $292,375   $424,499   $615,010   $833,814   $935,454   $1,020,164   $1,168,428   $1,325,802   $1,453,386   $1,609,164   $1,755,718   $1,899,002   $2,026,468 
                                                                                       
Discounted Cash Flow Parameters                                                                                      
Year (Year-End Discounting)         0    1    2    3    4    5    6    7    8    9    10    11    12    13    14    15 
Factor @ 0%   0.0%    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 
Factor @ 5%   5.0%    1.000    0.952    0.907    0.864    0.823    0.784    0.746    0.711    0.677    0.645    0.614    0.585    0.557    0.530    0.505    0.481 
Factor @ 10%   10.0%    1.000    0.909    0.826    0.751    0.683    0.621    0.564    0.513    0.467    0.424    0.386    0.350    0.319    0.290    0.263    0.239 
                                                                                       
Discounted Cash Flow before Taxes ($000)                                                                                      
DCF @ 0%  $5,387,903    $-336,113   $-104,810   $127,953   $365,773   $534,040   $754,146   $1,003,552   $1,159,571   $1,275,938   $1,457,441   $1,654,455   $1,824,431   $2,018,006   $2,206,893   $2,393,041   $2,560,867 
DCF @ 5%  $2,691,729    $-336,113   $-115,825   $95,298   $300,736   $439,170   $611,629   $797,739   $908,619   $987,381   $1,104,379   $1,225,329   $1,324,710   $1,432,500   $1,532,671   $1,626,688   $1,707,416 
DCF @ 10%  $1,558,857    $-336,113   $-125,838   $66,528   $245,206   $360,135   $496,804   $637,587   $717,649   $771,935   $848,910   $924,867   $984,443   $1,046,122   $1,100,836   $1,149,854   $1,190,031 
                                                                                       
Discounted Cash Flow after Taxes ($000)                                                                                      
DCF @ 0%  $4,205,852    $-336,113   $-104,810   $90,898   $292,375   $424,499   $615,010   $833,814   $935,454   $1,020,164   $1,168,428   $1,325,802   $1,453,386   $1,609,164   $1,755,718   $1,899,002   $2,026,468 
DCF @ 5%  $2,112,725    $-336,113   $-115,825   $61,688   $235,732   $344,431   $493,701   $656,976   $729,210   $786,545   $882,117   $978,731   $1,053,327   $1,140,070   $1,217,790   $1,290,159   $1,351,472 
DCF @ 10%  $1,225,667    $-336,113   $-125,838   $35,904   $187,277   $277,520   $395,812   $519,321   $571,479   $610,996   $673,875   $734,549   $779,267   $828,902   $871,354   $909,085   $939,599 
                                                                                       
Financial Indicators before Taxes ($000)                                                                                      
NPV @ 0%  $5,387,903                                                                                  
NPV @ 5%  $2,691,729                                                                                  
NPV @ 10%  $1,558,857                                                                                  
IRR   66.5%                                                                                 
Payback (years)   1.5          1.0    0.5    -    -    -    -    -    -    -    -    -    -    -    -    - 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

256

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold - Richmond Hill Project - Financial Model (IAwCF)

M3-PN240322  LOM  Year -1  Year 1  Year 2  Year 3  Year 4  Year 5  Year 6  Year 7  Year 8  Year 9  Year 10  Year 11  Year 12  Year 13  Year 14  Year 15 
Financial Indicators after Taxes ($000)                                                    
NPV @ 0%  $4,205,852                                                                 
NPV @ 5%  $2,112,725                                                                 
NPV @ 10%  $1,225,667                                                                 
IRR   59.4%                                                                
Payback (years)   1.5       1.0   0.5   -   -   -   -   -   -   -   -   -   -   -   -   - 
Payable Au (kozs)   3,982   -   180   147   146   141   145   151   113   116   125   129   125   135   135   131   123 
Silver as Gold Equivalent (kozs)   159       20   12   13   7   7   7   5   4   6   6   3   5   3   3   3 
Total Metal as Gold Equivalent (kozs)   4,141       200   159   159   148   153   158   118   120   131   135   128   140   138   134   127 
Mining  $1,464,004  $0  $52,439  $48,296  $46,595  $45,402  $43,572  $40,089  $47,309  $46,727  $43,269  $43,284  $48,391  $57,664  $52,888  $52,561  $54,609 
Process Plant  $1,427,042  $0  $57,873  $51,503  $51,595  $51,503  $51,503  $51,503  $51,595  $51,503  $51,503  $51,503  $51,595  $51,503  $51,503  $51,503  $51,595 
G&A  $332,248  $0  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866 
Refining  $39,856  $0  $1,797  $1,474  $1,466  $1,408  $1,455  $1,510  $1,133  $1,157  $1,251  $1,290  $1,254  $1,352  $1,353  $1,316  $1,234 
Royalty  $368,269  $0  $17,752  $14,186  $14,171  $13,165  $13,568  $14,013  $10,511  $10,675  $11,667  $12,005  $11,415  $12,458  $12,312  $11,958  $11,263 
Cash Cost before By-Product Credit  $3,631,420  $0  $141,727  $127,325  $125,692  $123,343  $121,963  $118,981  $122,414  $121,928  $119,555  $119,946  $124,521  $134,842  $129,921  $129,202  $130,567 
$/Au oz  $912  $0  $789  $865  $858  $877  $839  $789  $1,082  $1,055  $957  $931  $994  $998  $961  $983  $1,059 
Silver Credit  $374,248  $0  $47,062  $28,862  $30,311  $17,390  $16,964  $15,692  $11,829  $10,452  $14,650  $14,395  $7,230  $11,813  $7,789  $7,150  $7,829 
Cash Cost after By-Product Credit  $3,257,172  $0  $94,666  $98,462  $95,381  $105,953  $104,999  $103,289  $110,585  $111,475  $104,905  $105,551  $117,292  $123,029  $122,131  $122,052  $122,738 
$/Au oz  $818  $0  $527  $669  $651  $753  $722  $685  $977  $964  $840  $819  $936  $911  $904  $929  $995 
                                                                      
Sustaining Capital Expenditures                                                                     
Mining  $84,106  $0  $10,511  $10,001  $10,786  $11,863  $9,265  $0  $3,081  $0  $0  $0  $9,369  $0  $6,905  $0  $0 
Process  $148,457  $0  $47,764  $0  $0  $51,406  $0  $0  $0  $49,288  $0  $0  $0  $0  $0  $0  $0 
Owner's Cost  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Salvage Value  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Reclamation/Closure  $73,041  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
US State Severance Tax  $618,191  $0  $28,421  $18,962  $18,882  $16,056  $16,585  $25,627  $15,814  $16,467  $19,233  $20,389  $18,449  $20,540  $20,682  $19,613  $18,023 
AISC  $4,180,968  $0  $181,362  $127,425  $125,049  $185,277  $130,849  $128,915  $129,480  $177,230  $124,138  $125,940  $145,110  $143,569  $149,718  $141,665  $140,761 
$/Au oz  $1,050  $0  $1,010  $866  $854  $1,318  $900  $854  $1,144  $1,533  $994  $977  $1,158  $1,063  $1,108  $1,078  $1,141 
$/AuEq oz  $1,010  $0  $909  $799  $785  $1,252  $858  $818  $1,096  $1,476  $946  $933  $1,130  $1,025  $1,081  $1,054  $1,111 

 

M3-PN240322  LOM  Year 16  Year 17  Year 18  Year 19  Year 20  Year 21  Year 22  Year 23  Year 24  Year 25  Year 26  Year 27  Year 28  Year 29-32 
Mine                                                             
Ore (tons)   301,716,547   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,862,883   10,950,000   10,979,125   3,874,562   - 
Ore (tonnes)   273,715,456   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,854,743   9,933,775   9,960,197   3,514,979   - 
Gold (oz/t)   0.015   0.012   0.015   0.015   0.013   0.015   0.017   0.017   0.017   0.016   0.016   0.016   0.015   0.014   - 
Gold (gpt)   0.530   0.428   0.510   0.511   0.444   0.506   0.574   0.566   0.577   0.561   0.555   0.548   0.504   0.474   - 
Silver (oz/t)   0.152   0.115   0.153   0.094   0.062   0.076   0.085   0.087   0.098   0.105   0.111   0.124   0.139   0.138   - 
Silver (gpt)   5.207   3.949   5.242   3.225   2.110   2.590   2.925   2.988   3.365   3.589   3.799   4.246   4.758   4.743   - 
Contained Gold (kozs)   4,667   151   179   180   157   178   202   199   204   198   194   193   178   59   - 
Contained Silver (kozs)   45,822   1,390   1,845   1,135   745   912   1,030   1,052   1,188   1,263   1,327   1,495   1,680   591   - 
Waste (tons)   133,233,806   2,579,950   1,601,583   6,763,249   8,927,141   8,870,327   4,516,016   3,736,454   3,640,135   3,171,705   2,654,338   1,997,312   1,395,155   698,006   - 
Waste (tonnes)   120,868,916   2,340,515   1,452,947   6,135,580   8,098,649   8,047,108   4,096,903   3,389,689   3,302,309   2,877,352   2,408,000   1,811,950   1,265,677   633,227   - 
Total Material Mined (tons)   434,950,353   13,529,950   12,551,583   17,713,249   19,907,141   19,820,327   15,466,016   14,686,454   14,620,135   14,121,705   13,517,221   12,947,312   12,374,280   4,572,568   - 
Total Material Mined (tonnes)   394,584,372   12,274,290   11,386,722   16,069,354   18,059,640   17,980,883   14,030,678   13,323,464   13,263,300   12,811,127   12,262,742   11,745,725   11,225,873   4,148,206   - 
Process Plant                                                             
Total Processing                                                             
Oxide (tons)   262,213,465   9,249,304   6,425,202   7,316,616   10,815,493   10,504,705   10,918,944   10,451,330   9,876,155   9,295,046   8,759,555   8,615,616   6,097,182   2,094,577   - 
Oxide (tonnes)   237,878,495   8,390,913   5,828,905   6,637,591   9,811,751   9,529,806   9,905,601   9,481,384   8,959,589   8,432,411   7,946,616   7,816,036   5,531,327   1,900,188   - 
Gold (oz/t)   0.015   0.013   0.014   0.015   0.014   0.016   0.018   0.018   0.018   0.018   0.018   0.018   0.017   0.015   - 
Gold (gpt)   0.519   0.460   0.477   0.506   0.492   0.540   0.634   0.620   0.630   0.622   0.625   0.622   0.576   0.510   - 
Silver (oz/t)   0.152   0.128   0.160   0.070   0.066   0.079   0.094   0.097   0.111   0.122   0.133   0.147   0.147   0.151   - 
Silver (gpt)   5.203   4.386   5.500   2.383   2.274   2.715   3.226   3.319   3.814   4.194   4.558   5.039   5.033   5.164   - 
Contained Gold (kozs)   3,970   124   89   108   155   165   202   189   181   169   160   156   102   31   - 
Contained Silver (kozs)   39,789   1,183   1,031   509   717   832   1,027   1,012   1,099   1,137   1,164   1,266   895   316   - 
Gold Recovery %   89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  89.0%  0.0%
Silver Recovery %   30.0%  30.0%  30.0%  30.1%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  30.0%  0.0%
Recoverable Gold (kozs)   3,533   110   80   96   138   147   180   168   161   150   142   139   91   28   - 
Recoverable Silver (kozs)   11,946   355   309   153   216   250   309   304   330   341   350   380   269   95   - 
Recovered Gold (kozs)   3,533   111   84   85   134   145   172   175   166   150   143   135   107   43   2 
Recovered Silver (kozs)   11,941   325   342   164   208   236   297   315   331   332   345   362   307   141   6 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

257

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

M3-PN240322    LOM  Year 16  Year 17  Year 18  Year 19  Year 20  Year 21  Year 22  Year 23  Year 24  Year 25  Year 26  Year 27  Year 28  Year 29-32 
Transition (tons)    39,503,082   1,700,696   4,524,798   3,633,384   164,507   445,295   31,056   498,670   1,103,845   1,654,954   2,103,328   2,334,384   4,881,943   1,779,985   - 
Transition (tonnes)    35,836,961   1,542,862   4,104,870   3,296,184   149,239   403,969   28,174   452,390   1,001,402   1,501,364   1,908,126   2,117,739   4,428,870   1,614,791   - 
Gold (oz/t)    0.018   0.016   0.020   0.020   0.009   0.028   0.012   0.021   0.020   0.018   0.016   0.016   0.015   0.016   - 
Gold (gpt)    0.605   0.537   0.682   0.680   0.319   0.975   0.425   0.709   0.690   0.600   0.553   0.534   0.529   0.537   - 
Silver (oz/t)    0.153   0.110   0.163   0.157   0.151   0.163   0.070   0.073   0.073   0.069   0.070   0.089   0.146   0.140   - 
Silver (gpt)    5.236   3.788   5.599   5.366   5.176   5.583   2.402   2.496   2.511   2.374   2.403   3.047   4.998   4.812   - 
Contained Gold (kozs)    697   27   90   72   2   13   0   10   22   29   34   36   75   28   - 
Contained Silver (kozs)    6,033   207   815   627   27   80   2   40   89   126   162   229   785   275   - 
Gold Recovery %    65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  65.0%  0.0%
Silver Recovery %    18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  18.2%  18.2%  18.1%  18.1%  18.1%  18.1%  18.1%  18.1%  0.0%
Recoverable Gold (kozs)    453   17   58   47   1   8   0   7   14   19   22   24   49   18   - 
Recoverable Silver (kozs)    1,095   38   148   114   5   15   0   7   16   23   29   42   142   50   - 
Recovered Gold (kozs)    453   16   48   59   5   7   1   4   12   20   21   24   42   28   1 
Recovered Silver (kozs)    1,095   33   121   143   15   13   2   4   13   23   28   39   119   80   3 
                                                               
Total Crushed (tons)    301,716,547   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,862,883   10,950,000   10,979,125   3,874,562   - 
Total Crushed (tonnes)    273,715,456   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,854,743   9,933,775   9,960,197   3,514,979   - 
Gold (oz/t)    0.015   0.012   0.015   0.015   0.013   0.015   0.017   0.017   0.017   0.016   0.016   0.016   0.015   0.014   - 
Gold (gpt)    0.530   0.428   0.510   0.511   0.444   0.506   0.574   0.566   0.577   0.561   0.555   0.548   0.504   0.474   - 
Silver (oz/t)    0.152   0.115   0.153   0.094   0.062   0.076   0.085   0.087   0.098   0.105   0.111   0.124   0.139   0.138   - 
Silver (gpt)    5.207   3.949   5.242   3.225   2.110   2.590   2.925   2.988   3.365   3.589   3.799   4.246   4.758   4.743   - 
Contained Gold (kozs)    4,667   151   179   180   157   178   202   199   204   198   194   193   178   59   - 
Contained Silver (kozs)    45,822   1,390   1,845   1,135   745   912   1,030   1,052   1,188   1,263   1,327   1,495   1,680   591   - 
Gold Recovery %    85.4%                                                        
Silver Recovery %    28.5%                                                        
Recoverable Gold (kozs)    3,986   128   138   143   139   155   180   175   176   169   164   163   140   46   - 
Recoverable Silver (kozs)    13,040   393   457   267   220   264   309   311   346   364   379   422   411   145   - 
Recovered Gold (kozs)    3,986   127   133   144   138   153   173   178   178   170   164   160   149   71   3 
Recovered Silver (kozs)    13,035   357   463   307   223   250   299   320   344   356   374   400   425   220   10 
                                                               
Total Processing                                                              
Total Ore (tons)    301,716,547   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,950,000   10,950,000   10,980,000   10,950,000   10,862,883   10,950,000   10,979,125   3,874,562   - 
Total Ore (tonnes)    273,715,456   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,933,775   9,933,775   9,960,991   9,933,775   9,854,743   9,933,775   9,960,197   3,514,979   - 
Gold (oz/t)    0.015   0.012   0.015   0.015   0.013   0.015   0.017   0.017   0.017   0.016   0.016   0.016   0.015   0.014   - 
Gold (gpt)    0.530   0.428   0.510   0.511   0.444   0.506   0.574   0.566   0.577   0.561   0.555   0.548   0.504   0.474   - 
Silver (oz/t)    0.152   -   -   -   -   -   -   -   -   -   -   -   -   -   - 
Silver (gpt)    5.207   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   - 
Contained Gold (kozs)    4,667   151   179   180   157   178   202   199   204   198   194   193   178   59   - 
Contained Silver (kozs)    45,822   1,390   1,845   1,135   745   912   1,030   1,052   1,188   1,263   1,327   1,495   1,680   591   - 
Gold Recovery %    85.4%  84.8%  77.0%  79.4%  88.8%  87.3%  89.0%  87.8%  86.4%  85.5%  84.8%  84.5%  78.8%  77.7%    
Silver Recovery %    28.5%  28.3%  24.8%  23.5%  29.6%  29.0%  30.0%  29.6%  29.1%  28.8%  28.6%  28.2%  24.5%  24.5%    
Recoverable Gold (kozs)    3,986   128   138   143   139   155   180   175   176   169   164   163   140   46   - 
Recoverable Silver (kozs)    13,040   393   457   267   220   264   309   311   346   364   379   422   411   145   - 
Recovered Gold (kozs)    3,986   127   133   144   138   153   173   178   178   170   164   160   149   71   3 
Recovered Silver (kozs)    13,035   357   463   307   223   250   299   320   344   356   374   400   425   220   10 
                                                               
Payable Metals                                                              
Gold (kozs)    3,982   127   133   144   138   153   173   178   178   170   164   159   148   71   3 
Silver (kozs)    12,905   354   459   304   220   247   296   316   341   352   370   396   421   218   10 
Silver as Gold Equivalent (kozs)    159   4   6   4   3   3   4   4   4   4   5   5   5   3   0 
Total Metal as Gold Equivalent (kozs)    4,141   132   138   147   141   156   177   182   182   174   168   164   154   74   3 
                                                               
Metal Prices                                                              
Gold ($/oz)  $ 2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00  $2,350.00 
Silver ($/oz)  $ 29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00  $29.00 
                                                               
Revenues ($000)                                                              
Gold  $ 9,356,895  $298,822  $311,837  $337,364  $324,925  $358,401  $406,726  $418,040  $418,736  $398,919  $384,877  $374,764  $348,888  $166,834  $7,324 
Silver  $ 374,248  $10,261  $13,299  $8,816  $6,393  $7,166  $8,582  $9,177  $9,879  $10,217  $10,726  $11,497  $12,215  $6,320  $283 
Total Revenues  $ 9,731,143  $309,083  $325,136  $346,180  $331,317  $365,567  $415,308  $427,217  $428,615  $409,136  $395,603  $386,261  $361,103  $173,154  $7,608 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

258

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

M3-PN240322   LOM     Year 16     Year 17     Year 18     Year 19     Year 20     Year 21     Year 22     Year 23     Year 24     Year 25     Year 26     Year 27     Year 28     Year 29-32  
Operating Cost ($000)                                                                                          
Mining   $ 1,464,004     $ 53,025     $ 51,553     $ 66,339     $ 70,936     $ 69,222     $ 61,233     $ 57,320     $ 58,070     $ 56,905     $ 56,859     $ 55,259     $ 53,148     $ 31,042     $ 0  
Process Plant   $ 1,427,042     $ 51,503     $ 51,503     $ 51,503     $ 51,595     $ 51,503     $ 51,503     $ 51,503     $ 51,595     $ 51,503     $ 51,234     $ 51,503     $ 51,592     $ 29,726     $ 0  
G&A   $ 332,248     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 11,866     $ 0  
Refining   $ 39,856     $ 1,273     $ 1,328     $ 1,437     $ 1,384     $ 1,527     $ 1,732     $ 1,781     $ 1,784     $ 1,699     $ 1,639     $ 1,596     $ 1,486     $ 711     $ 31  
Total Operating Cost   $ 3,263,151     $ 117,667     $ 116,250     $ 131,145     $ 135,781     $ 134,117     $ 126,334     $ 122,469     $ 123,314     $ 121,973     $ 121,599     $ 120,224     $ 118,092     $ 73,345     $ 31  
Royalty   $ 368,269     $ 11,697     $ 12,305     $ 13,100     $ 12,537     $ 13,834     $ 15,716     $ 16,167     $ 16,220     $ 15,483     $ 14,971     $ 14,617     $ 13,665     $ 6,553     $ 288  
Salvage Value   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Reclamation/Closure   $ 73,041     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 73,041  
Total Production Cost   $ 3,704,461     $ 129,363     $ 128,554     $ 144,245     $ 148,319     $ 147,951     $ 142,050     $ 138,635     $ 139,534     $ 137,455     $ 136,570     $ 134,841     $ 131,757     $ 79,898     $ 73,361  
                                                                                                                         
Operating Income   $ 6,026,682     $ 179,720     $ 196,581     $ 201,935     $ 182,999     $ 217,616     $ 273,258     $ 288,582     $ 289,081     $ 271,681     $ 259,034     $ 251,419     $ 229,345     $ 93,256     $ -65,753  
                                                                                                                         
Depreciation ($000)                                                                                                                        
Total Capital   $ 615,942     $ 8,184     $ 6,310     $ 6,310     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
                                                                                                                         
Total Depreciation   $ 615,942     $ 8,184     $ 6,310     $ 6,310     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
                                                                                                                         
Net Income after Depreciation   $ 5,410,740     $ 171,536     $ 190,272     $ 195,625     $ 180,534     $ 215,151     $ 270,792     $ 286,117     $ 286,616     $ 271,681     $ 259,034     $ 251,419     $ 229,345     $ 93,256     $ -65,753  
                                                                                                                         
Taxes ($000)                                                                                                                        
US State Severance Tax   $ 618,191     $ 19,371     $ 21,360     $ 22,046     $ 20,430     $ 24,138     $ 30,060     $ 31,678     $ 31,738     $ 30,104     $ 28,742     $ 27,914     $ 25,526     $ 10,565     $ 779  
US State Corporate Income Tax   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Federal Corporate Tax   $ 641,759     $ 20,607     $ 23,328     $ 23,668     $ 21,528     $ 26,433     $ 34,459     $ 36,717     $ 36,764     $ 34,773     $ 33,008     $ 31,977     $ 28,937     $ 11,068     $ 1,024  
Total Taxes   $ 1,259,951     $ 39,978     $ 44,688     $ 45,714     $ 41,958     $ 50,571     $ 64,519     $ 68,395     $ 68,502     $ 64,877     $ 61,750     $ 59,890     $ 54,462     $ 21,633     $ 1,803  
                                                                                                                         
Net Income after Taxes ($000)   $ 4,150,790     $ 131,558     $ 145,584     $ 149,911     $ 138,576     $ 164,579     $ 206,273     $ 217,721     $ 218,114     $ 206,804     $ 197,284     $ 191,529     $ 174,883     $ 71,622     $ -67,556  
                                                                                                                         
Cash Flow ($000)                                                                                                                        
Net Income before Taxes   $ 5,410,740     $ 171,536     $ 190,272     $ 195,625     $ 180,534     $ 215,151     $ 270,792     $ 286,117     $ 286,616     $ 271,681     $ 259,034     $ 251,419     $ 229,345     $ 93,256     $ -65,753  
Add back Depreciation   $ 615,942     $ 8,184     $ 6,310     $ 6,310     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 2,465     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Operating Cash Flow   $ 6,026,682     $ 179,720     $ 196,581     $ 201,935     $ 182,999     $ 217,616     $ 273,258     $ 288,582     $ 289,081     $ 271,681     $ 259,034     $ 251,419     $ 229,345     $ 93,256     $ -65,753  
                                                                                                                         
Working Capital  ($000)                                                                                                                        
Accounts Receivable   $ 0     $ -314     $ -440     $ -577     $ 407     $ -938     $ -1,363     $ -326     $ -38     $ 534     $ 371     $ 256     $ 689     $ 5,149     $ 4,744  
Accounts Payable   $ 0     $ -202     $ -175     $ 3,356     $ -948     $ -205     $ -960     $ -477     $ 104     $ -165     $ -46     $ -169     $ -263     $ -5,517     $ -9,043  
Inventory (parts)   $ 0                                                                                                                  
Total Working Capital   $ 0     $ -515     $ -614     $ 2,779     $ -541     $ -1,143     $ -2,322     $ -803     $ 66     $ 368     $ 325     $ 86     $ 426     $ -367     $ -4,299  
                                                                                                                         
Initial Capital Expenditures ($000)                                                                                                                        
Pre-stripping   $ 20,408     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Mining   $ 28,310     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Process   $ 318,415     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Owner's Cost   $ 16,246     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
                                                                                                                         
Expansion Capital Expenditures ($000)                                                                                                                        
Mining   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Process   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Owner's Cost   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
                                                                                                                         
Sustaining Capital Expenditures ($000)                                                                                                                        
Mining   $ 84,106     $ 0     $ 0     $ 12,326     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Process   $ 148,457     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Owner's Cost   $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Total Capital   $ 615,942     $ 0     $ 0     $ 12,326     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
                                                                                                                         
Cash Flow before Taxes ($000)   $ 5,410,740     $ 179,204     $ 195,967     $ 192,389     $ 182,458     $ 216,472     $ 270,935     $ 287,779     $ 289,147     $ 272,049     $ 259,358     $ 251,506     $ 229,772     $ 92,888     $ -70,052  
Cumulative Cash Flow before Taxes ($000)           $ 2,740,072     $ 2,936,039     $ 3,128,427     $ 3,310,885     $ 3,527,358     $ 3,798,293     $ 4,086,072     $ 4,375,219     $ 4,647,268     $ 4,906,626     $ 5,158,132     $ 5,387,903     $ 5,480,792     $ 5,410,740  
                                                                                                                         
Cash Taxes Payable   $ 1,259,951     $ 36,809     $ 39,978     $ 44,688     $ 45,714     $ 41,958     $ 50,571     $ 64,519     $ 68,395     $ 68,502     $ 64,877     $ 61,750     $ 59,890     $ 54,462     $ 23,437  
Cash Flow after Taxes ($000)   $ 4,150,790     $ 142,395     $ 155,989     $ 147,701     $ 136,744     $ 174,514     $ 220,364     $ 223,260     $ 220,752     $ 203,547     $ 194,481     $ 189,756     $ 169,881     $ 38,426     $ -93,488  
Cumulative Cash Flow after Taxes ($000)             $ 2,168,863     $ 2,324,852     $ 2,472,553     $ 2,609,297     $ 2,783,811     $ 3,004,175     $ 3,227,434     $ 3,448,186     $ 3,651,733     $ 3,846,214     $ 4,035,970     $ 4,205,852     $ 4,244,278     $ 4,150,790  

   

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

259

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

M3-PN240322   LOM  Year 16  Year 17  Year 18  Year 19  Year 20  Year 21  Year 22  Year 23  Year 24  Year 25  Year 26  Year 27  Year 28  Year 29-32 
Discounted Cash Flow Parameters                                             
Year (Year-End Discounting)      16   17   18   19   20   21   22   23   24   25   26   27   28   29-32 
Factor @ 0%  0.0%  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 
Factor @ 5%  5.0%  0.458   0.436   0.416   0.396   0.377   0.359   0.342   0.326   0.310   0.295   0.281   0.268   0.255   0.243-0.210 
Factor @ 10%  10.0%  0.218   0.198   0.180   0.164   0.149   0.135   0.123   0.112   0.102   0.092   0.084   0.076   0.069   0.063-0.047 
Discounted Cash Flow before Taxes ($000)                                                            
DCF @ 0% $5,387,903  $2,740,072  $2,936,039  $3,128,427  $3,310,885  $3,527,358  $3,798,293  $4,086,072  $4,375,219  $4,647,268  $4,906,626  $5,158,132  $5,387,903  $5,480,792  $5,410,740 
DCF @ 5% $2,691,729  $1,789,511  $1,875,011  $1,954,952  $2,027,157  $2,108,743  $2,205,994  $2,304,371  $2,398,509  $2,482,862  $2,559,452  $2,630,185  $2,691,729  $2,715,424  $2,698,934 
DCF @ 10% $1,558,857  $1,229,031  $1,267,802  $1,302,405  $1,332,238  $1,364,415  $1,401,027  $1,436,379  $1,468,671  $1,496,291  $1,520,228  $1,541,331  $1,558,857  $1,565,299  $1,561,141 
Discounted Cash Flow after Taxes ($000)                                                            
DCF @ 0% $4,205,852  $2,168,863  $2,324,852  $2,472,553  $2,609,297  $2,783,811  $3,004,175  $3,227,434  $3,448,186  $3,651,733  $3,846,214  $4,035,970  $4,205,852  $4,244,278  $4,150,790 
DCF @ 5% $2,112,725  $1,416,705  $1,484,762  $1,546,135  $1,600,249  $1,666,022  $1,745,120  $1,821,441  $1,893,311  $1,956,425  $2,013,856  $2,067,223  $2,112,725  $2,122,527  $2,100,363 
DCF @ 10% $1,225,667  $970,589  $1,001,450  $1,028,016  $1,050,374  $1,076,315  $1,106,093  $1,133,519  $1,158,172  $1,178,838  $1,196,787  $1,212,709  $1,225,667  $1,228,332  $1,222,707 
Financial Indicators before Taxes ($000)                                                            
NPV @ 0% $5,387,903                                                         
NPV @ 5% $2,691,729                                                         
NPV @ 10% $1,558,857                                                         
IRR  66.5%                                                        
Payback (years)  1.5   -   -   -   -   -   -   -   -   -   -   -   -   -   - 
Financial Indicators after Taxes ($000)                                                            
NPV @ 0% $4,205,852                                                         
NPV @ 5% $2,112,725                                                         
NPV @ 10% $1,225,667                                                         
IRR  59.4%                                                        
Payback (years)  1.5   -   -   -   -   -   -   -   -   -   -   -   -   -   - 
                                                             
Payable Au (kozs)  3,982   127   133   144   138   153   173   178   178   170   164   159   148   71   3 
Silver as Gold Equivalent (kozs)  159   4   6   4   3   3   4   4   4   4   5   5   5   3   0 
Total Metal as Gold Equivalent (kozs)  4,141   132   138   147   141   156   177   182   182   174   168   164   154   74   3 
Mining $1,464,004  $53,025  $51,553  $66,339  $70,936  $69,222  $61,233  $57,320  $58,070  $56,905  $56,859  $55,259  $53,148  $31,042  $0 
Process Plant $1,427,042  $51,503  $51,503  $51,503  $51,595  $51,503  $51,503  $51,503  $51,595  $51,503  $51,234  $51,503  $51,592  $29,726  $0 
G&A $332,248  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $11,866  $0 
Refining $39,856  $1,273  $1,328  $1,437  $1,384  $1,527  $1,732  $1,781  $1,784  $1,699  $1,639  $1,596  $1,486  $711  $31 
Royalty $368,269  $11,697  $12,305  $13,100  $12,537  $13,834  $15,716  $16,167  $16,220  $15,483  $14,971  $14,617  $13,665  $6,553  $288 
Cash Cost before By-Product Credit $3,631,420  $129,363  $128,554  $144,245  $148,319  $147,951  $142,050  $138,635  $139,534  $137,455  $136,570  $134,841  $131,757  $79,898  $319 
$/Au oz $912  $1,017  $969  $1,005  $1,073  $970  $821  $779  $783  $810  $834  $846  $887  $1,125  $102 
Silver Credit $374,248  $10,261  $13,299  $8,816  $6,393  $7,166  $8,582  $9,177  $9,879  $10,217  $10,726  $11,497  $12,215  $6,320  $283 
Cash Cost after By-Product Credit $3,257,172  $119,102  $115,256  $135,430  $141,926  $140,785  $133,468  $129,458  $129,655  $127,238  $125,844  $123,345  $119,543  $73,578  $36 
$/Au oz $818  $937  $869  $943  $1,026  $923  $771  $728  $728  $750  $768  $773  $805  $1,036  $12 
Sustaining Capital Expenditures                                                            
Mining $84,106  $0  $0  $12,326  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Process $148,457  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Owner's Cost $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Salvage Value $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0 
Reclamation/Closure $73,041  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $0  $73,041 
US State Severance Tax $618,191  $19,371  $21,360  $22,046  $20,430  $24,138  $30,060  $31,678  $31,738  $30,104  $28,742  $27,914  $25,526  $10,565  $779 
AISC $4,180,968  $138,473  $136,615  $169,801  $162,356  $164,923  $163,528  $161,136  $161,393  $157,342  $154,586  $151,258  $145,068  $84,143  $73,856 
$/Au oz $1,050  $1,089  $1,030  $1,183  $1,174  $1,081  $945  $906  $906  $927  $944  $948  $977  $1,185  $23,696 
$/AuEq oz $1,010  $1,053  $987  $1,153  $1,152  $1,060  $925  $886  $885  $904  $918  $920  $944  $1,142  $22,814 
                                                             
Total Capital Expenditures ($000)                                                            
Pre-stripping $20,408                                                         
Mining $112,417                                                         
Process $466,872                                                         
Owner's Cost $16,246                                                         
Total $615,942                                                         
                                                             
Pre-Strip & Mining $132,824                                                         
Process & Owner's Cost $483,118                                                         

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

260

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

20Adjacent Properties

 

20.1The Homestake Mine

 

The Homestake Mine was discovered in 1876 and operated until December 2001 (Mitchell, 2009). The mine produced over 40 million ounces of gold and 9 million ounces of silver from 11 ore ledges, or mineralized plunging fold structures. Recovered gold grades averaged 8.16 grams/tonne over the mine life. Mining occurred from the surface to a depth of 2,440 meters. The deposit is over 5.7 km long and 1.6 km wide. The mine is divided into two general areas: eastern ore ledges and western ore ledges. The eastern ore ledges trend N35°W and have an average plunge of 40° SE. The western ore ledges have an average trend of N80°E with plunges ranging from 40° SE to 60° NE (Caddey et. al, 1991).

 

The gold mineralization is hosted within quartz veined, sulfide rich portions of an Early Proterozoic, carbonate-facies iron formation within a sequence of calcareous, pelitic, and quartz rich sediments. These units were complexly deformed and metamorphosed to upper greenschist to lower amphibolite facies metamorphism at 1757+30 Ma (Chasten, 2009). Grunerite and garnet are found in the eastern ledges. Rhenium-osmium geochronology of arsenopyrite yields a mineralization age of 1,736+8 Ma (Morelli et. al, 2010). Gold mineralization occurs almost entirely within the Homestake Formation. The ore bodies consist of tabular to pipe-like segregations of quartz, siderite, ankerite, chlorite, pyrrhotite, arsenopyrite, pyrite, and native gold. Historically, the ore bodies constitute less than 3% of the Homestake iron Formation within the mine area.

 

20.2Wharf Mine

 

The Wharf mine is a wholly owned subsidiary of Coeur Mining Inc. and is an active producing gold/silver heap leach operation located approximately 2 miles south of the Richmond Hill Project (the centroid for the Wharf Project is 44°20’03”N Latitude, 103°50’06”W Longitude and the centroid for the Richmond Hill Project is 44°52’28”N Latitude, 103°23’35”W Longitude).

 

The Wharf mine property consists of 771 patented lode claims, government lots, etc. and 93 unpatented Federal mining claims for a total of 5,149 surface acres and 9,308 mineral acres. The mineral acres are a complex mix of rights to extract minerals in all rock types and severed minerals where mineralization in the Precambrian basement rocks is excluded. Royalties, NSR's and advanced royalty payments encumber most of the mineral estate on both reserves in and outside the current life of mine plans (Coeur Mining Inc., 2021).

 

Gold mineralization was discovered in the Wharf area in 1877 with underground production commencing in 1901. Modern exploration in the area was initiated in the 1970's with commercial production starting at what is considered the Wharf mine in late 1983. Coeur acquired the Wharf mine from GoldCorp in 2015. As of the end of 2023, Wharf is estimated to have produced 3,114,375 million ounces of gold at a recovered grade of 0.0298 oz/ton and a strip ratio of 2.177 (Dakota Gold Corp, 2025).

 

In July of 2023, Wharf was granted approval for the Boston Expansion, a continuation of the open pit, truck and front-end loader operations existing at the mine. The total production from this expansion is estimated to be an additional 6,694,000 tons of ore and an estimated 7-year mine life with operations ending in 2030 (Wharf Resources Inc., 2023).

 

On December 31, 2024, Coeur Mining Inc. reported the following mineral reserve and mineral resource numbers for the Wharf mine Property (Coeur, 2025):

 

Total Proven/Probably reserves = 29,556,000 tons @ 0.026 oz/ton containing 757,000 oz

Total Measured and Indicated resources = 59,335,000 tons @ 0.017 oz/ton containing 1,019,000 oz

Total Inferred resources = 26,735,000 tons @ 0.018 oz/ton containing 470,000 oz

Total 2024 production = 98,042 ounces of gold.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

261

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The QP for this report section has been unable to verify the mineral reserves and mineral resources and they are not necessarily indicative of the mineralization on the property that is the subject of this technical report summary.

 

Wharf is described as a Tertiary age, epithermal gold deposit with structurally controlled and disseminated gold mineralization hosted in Tertiary age sills and dikes, overlying Paleozoic sedimentary rock units, and rarely metamorphosed pre-Cambrian basement rocks. There are many geologic and mineralogic similarities between parts of Richmond Hill and the Wharf mine, particular in minerology, structural controls and host rocks. The biggest difference is that the historical Richmond Hill deposit and the southern portions of the Dakota Golds resources are dominantly hosted and controlled by breccia pipes and structural bodies within the pre-Cambrian basement rocks. This may be partly due to level of exposure into the basement between the two deposits.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

262

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

21 OTHER RELEVANT DATA AND INFORMATION

 

Information provided in this chapter does not pertain directly to the Richmond Hill Gold Project; rather, the items discussed may add benefit to the Project should positive exploration results lead to a potential mining scenario.

 

21.1Homestake Mine Facilities

 

In addition to the Option for Richmond Hill, Dakota Gold also holds a separate option with Barrick that includes exclusive access to 145 years of Homestake exploration records throughout South Dakota, Homestake mine data, and surface rights to 4,261 acres and contained facilities from the historical Homestake mine site.

 

As the Homestake property was previously disturbed by mining, Dakota Gold believes that a potential exists for Dakota Gold to repurpose this remaining infrastructure for future operations, potentially including the Richmond Hill Project.

 

21.2Sanford Underground Research Facility

 

At the 4850 level of the former Homestake mine, the Sanford Underground Research Facility (SURF) houses world-leading physics experiments with an aim of achieving a better understanding of the universe. SURF provides sufficient depth and rock stability for experiments that need to escape the constant bombardment of cosmic radiation, which can interfere with the detection of rare physics events. The facility also hosts experiments in biology, geology, and engineering.

 

SURF maintains underground dewatering to the 4850 level of the mine. Should future underground gold mining be contemplated proximal to SURF Project, certain synergies exist that may provide benefit to both Dakota Gold and SURF with regard to water treatment and the reuse of water pumped from the SURF underground facilities.

 

21.3Mining Methods – M+I Scenario

 

Sections 13 provided details as to the methods used to create the Initial Assessment Measured, Indicated and Inferred (MI+I ) mining case. This section discusses the Measured and Indicated (M+I) mining case, using the same planning methodologies, economic and design parameters, general site layout, and other general assumptions as the MI&I mining case, with the exception of the following:

 

·Only Measured and Indicated resources were considered for pit optimization, mine design, and material routing.
·Updated pit designs were created based on Measured and Indicated resource pit optimizations
·An updated schedule was run which utilized the same equipment types, but with different equipment and personnel requirements
·Operational and Closure rehandle requirements were modified accordingly
·As a result of only mining M+I resources, the strip ratio increases from 0.44 to 0.66

 

21.4Production Schedule

 

As was the case for the MI+I case, the production scheduling was completed using MineSched software (Version 2024). The production was primarily driven by targeting 10,950 k tons per day to the leach pad.

 

The resulting production schedule delivers 2,070 ktons of material to the pad in the first year and 10,950 ktons/year thereafter. Processing is assumed to start in Q4 of Year -1.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

263

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 21-1: Production Schedule

 

   Units  Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Total 
Pit to Crush StkPl  K Tons  1,448   2,784   4,127   3,932   3,167   3,999   18,713   15,844   4,719   -   58,736 
   Oz Au/ton  0.017   0.007   0.007   0.007   0.007   0.007   0.007   0.008   0.008   -   0.008 
   K Ozs Au  24   20   29   27   22   29   137   122   37   -   445 
   Oz Ag/ton  0.571   0.104   0.108   0.095   0.099   0.093   0.084   0.059   0.093   -   0.095 
   K Ozs Ag  826   290   444   373   315   373   1,574   930   439   -   5,565 
Pit to Crush  K Tons  1,998   7,518   7,320   7,048   7,744   6,231   36,670   39,400   12,827   -   126,757 
   Oz Au/ton  0.023   0.019   0.020   0.020   0.018   0.018   0.019   0.023   0.024   -   0.021 
   K Ozs Au  46   142   144   141   143   112   695   894   302   -   2,618 
   Oz Ag/ton  0.827   0.400   0.343   0.225   0.204   0.221   0.178   0.116   0.183   -   0.198 
   K Ozs Ag  1,653   3,009   2,509   1,589   1,582   1,379   6,531   4,554   2,346   -   25,151 
Total Mined  K Tons  3,446   10,303   11,447   10,980   10,912   10,231   55,383   55,245   17,547   -   185,493 
Above COG  Oz Au/ton  0.020   0.016   0.015   0.015   0.015   0.014   0.015   0.018   0.019   -   0.017 
   K Ozs Au  70   161   172   168   165   140   832   1,015   339   -   3,063 
   Oz Ag/ton  0.720   0.320   0.258   0.179   0.174   0.171   0.146   0.099   0.159   -   0.166 
   K Ozs Ag  2,479   3,299   2,953   1,962   1,896   1,752   8,105   5,485   2,785   -   30,716 
Waste Mined  K Tons  2,157   8,103   7,613   10,391   7,585   6,764   36,569   38,487   5,663   -   123,332 
Total Mined  K Tons  5,603   18,406   19,061   21,371   18,496   16,995   91,953   93,732   23,210   -   308,825 
Strip Ratio  K Tons  0.63   0.79   0.67   0.95   0.70   0.66   0.66   0.70   0.32       0.66 
Operation Rehandle  K Tons  -   -   -   -   -   -   -   3,893   50,887   -   54,780 
Closure Rehandle  K Tons  -   -   -   -   -   -   -   -   3,863   20,100   23,963 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

264

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

21.5Equipment Requirements

 

As in the M+I case, Mining is planned to be done using 150-ton capacity haul trucks and a 29-yard hydraulic shovel capable of loading haul trucks in three passes, with support from a 30-yard front-end-loader. Additional primary mining equipment is required for drilling and blasting, and supplemental equipment will be needed to support primary mining equipment. This equipment will be leased by the operator. It is anticipated that the project will require the following equipment during peak operations:

 

·Two blasthole drills for waste and processed material;
·One 29 cubic yard hydraulic shovel run concurrently with one 30-cubic yard wheel loader during production mining;
·Up to 12 150-ton haul trucks are required at peak production for hauling of material;
·Two 20,000-gallon water trucks are required throughout the mine life for dust suppression;
·Two 600-HP dozers are required as support equipment for general road, pit, and stockpile maintenance;
·Two 18ft motor graders are required during peak mining to provide road maintenance;
·A single truck and lowboy are required for movement of various support equipment throughout the project;
·One 130-ton crane, to aid in maintenance of equipment fleet and infrastructure;
·One 4-7 cubic yard backhoe will be required for various utility work throughout the mine life;
·Three 1,450 gallon per minute portable pit pumps for surface water dewatering: and
·Four light plants.

 

Table 21-2 presents the annual equipment requirements by equipment type.

 

Table 21-2: Yearly Equipment Requirements

 

Equipment  Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Max 
Production Drill  #   2   2   2   2   2   2   2   2   2   0   2 
 30-yrd Loader  #   1   1   1   1   1   1   1   1   1   1   1 
29-yrd Hyd. Shovel  #   1   1   1   1   1   1   1   1   1   0   1 
150-ton Haul Trucks  #   9   9   9   9   9   11   12   12   12   4   12 
600 HP Dozer (D10)  #   2   2   2   2   2   2   2   2   2   2   2 
680 HP RTD (844)  #   1   1   1   1   1   1   1   1   1   1   1 
18' Motor Grader (D18)  #   2   2   2   2   2   2   2   2   2   1   2 
Water Truck - 20,000 Gallon  #   2   2   2   2   2   2   2   2   2   2   2 
Truck and Lowboy  #   1   1   1   1   1   1   1   1   1   1   1 
4.7-7.3 cu yd backhoe  #   1   1   1   1   1   1   1   1   1   0   1 
Pit Pumps (1,450 gpm)  #   3   3   3   3   3   3   3   3   3   3   3 
132-ton Crane  #   1   1   1   1   1   1   1   1   1   1   1 
Explosives Truck  #   1   1   1   1   1   1   1   1   1   0   1 
Skid Loader  #   1   1   1   1   1   1   1   1   1   1   1 
Lube/Fuel Truck  #   1   1   1   1   1   1   1   1   1   1   1 
Mechanics Truck  #   2   2   2   2   2   2   2   2   2   2   2 
Tire Truck  #   1   1   1   1   1   1   1   1   1   1   1 
Flatbed  #   2   2   2   2   2   2   2   2   2   2   2 
Light Plant  #   4   4   4   4   4   4   4   4   4   4   4 

 

21.6Mine Personnel

 

Mining personnel will be hired by the company, starting in preproduction. After the initial ramp-up, up to 158 employees will be required during peak production years.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

265

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

The peak personnel requirements per department during production years is as follows:

 

·A maximum of 19 Mining General Personnel will be required, including a Mine Manager, Mine Superintendent, Mine Foremen, and assorted technical services.
·Up to 89 operators will be required, including Blasting Crews and Equipment Operators.
·Up to 35 mechanics will be required.
·Up to 15 assorted maintenance personnel have been estimated, including a Maintenance Planner, Maintenance.
·The project is expected to operate for 24 hours per day and 7 days per week. Two crews are expected to work each day, with a total of four crews required.

 

Mine personnel by year is shown in Table 21-3.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

266

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 21-3: Mining Personnel by Time Period

 

Mining General Personnel  Units   Yr -1   Yr 1   Yr 2   Yr 3   Yr 4   Yr 5   Yr 6-10   Yr 11-15   Yr 16-20   Yr 21-25   Max 
Mine Manager  #   -   -   -   -   -   -   -   -   -   -   1 
Mine Superintendent  #   1   1   1   1   1   1   1   1   1   -   1 
Mine Foreman  #   5   5   5   5   5   5   5   5   5   1   5 
Mine Trainer  #   1   1   1   1   1   1   1   1   1   -   1 
Chief Mine Engineer  #   1   1   1   1   1   1   1   -   -   -   1 
Mine Engineer  #   1   1   1   2   2   2   2   1   1   -   2 
Geotech Engineer  #   1   1   1   1   1   1   1   -   -   -   1 
Surveyor  #   1   1   1   2   2   2   2   1   1   1   2 
Ore Control Geologist  #   1   1   1   1   1   1   1   1   1   -   1 
Dispatchers  #   4   4   4   4   4   4   4   4   4   -   4 
Mine Business Assistant  #   1   1   1   1   1   1   1   1   1   -   1 
Total Mine General  #   17   17   17   19   19   19   19   15   15   2   19 
                                                 
Mine Operations Hourly Personnel Operators                                                
Blasters  #   2   2   2   2   2   2   2   2   2   -   2 
Blaster's Helpers  #   2   2   2   2   2   2   2   2   2   -   2 
Drill Operators  #   8   8   8   8   8   8   8   8   8   -   8 
Loader Operators  #   8   8   8   10   10   10   10   10   10   5   10 
Haul Truck Operators  #   36   36   36   36   36   44   48   48   48   16   64 
Support Equipment Operators  #   19   19   19   19   19   19   19   19   19   17   19 
General Mine Labors  #   -   -   -   -   -   -   -   -   -   -   - 
Total Operators  #   75   75   75   77   77   85   89   89   89   38   89 
                                                 
Mechanics                                                
Mechanics - Drilling  #   4   4   4   4   4   4   4   4   4   -   4 
Mechanics - Loading  #   3   3   3   4   4   4   4   4   4   2   4 
Mechanics - Haulage  #   14   14   14   14   14   18   19   19   19   6   26 
Mechanics - Support  #   8   8   8   8   8   8   8   8   8   7   8 
Total Mechanics  #   29   29   29   30   30   34   35   35   35   15   35 
                                                 
Maintenance                                                
Maintenance Superintendent  #   -   -   -   -   -   -   -   -   -   -   1 
Maintenance Foreman  #   3   3   3   3   3   3   3   3   3   -   4 
Maintenance Planners  #   1   1   1   1   1   2   2   2   2   1   2 
Light Vehicle Mechanic  #   1   1   1   1   1   2   2   2   2   1   2 
Welder  #   2   2   2   2   2   2   2   2   2   2   4 
Servicemen  #   2   2   2   2   2   2   2   2   2   2   4 
Tireman  #   1   1   1   1   1   2   2   2   2   1   2 
Maintenance Labor  #   2   2   2   2   2   2   2   2   2   -   4 
Total Maintenance  #   12   12   12   12   12   15   15   15   15   7   15 
Total Personnel - Mining Personnel  #   133   133   133   138   138   153   158   154   154   62   158 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

267

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

21.7Operating Costs

 

Assumptions and methodologies for determining operating costs are the same as those used for the MI+I plan. For further detail refer to Section 18.

 

Mining costs per year are shown in Table 21-4. Total costs and unit costs are lower than those in the MI&I case, mostly due to the reduced Operational and Closure Rehandle requirements.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

268

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 21-4: Mine Operations Cost Summary

 

Mine Op Cost Summary  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Total 
 Mine General Service  K USD  $1,076  $2,011  $2,011  $2,011  $2,011  $2,011  $10,055  $10,055  $4,140  $347  $35,728 
 Mine Maintenance  K USD  $2,204  $3,568  $3,568  $3,573  $3,568  $3,665  $19,427  $19,787  $16,270  $5,492  $81,122 
 Engineering  K USD  $572  $793  $793  $849  $821  $849  $2,472  $1,853  $1,203  $317  $10,522 
 Geology  K USD  $107  $184  $184  $184  $184  $184  $919  $919  $337  $-  $3,203 
 Drilling  K USD  $1,018  $3,066  $3,132  $3,365  $3,075  $2,923  $15,320  $15,499  $3,802  $-  $51,199 
 Blasting  K USD  $2,282  $5,793  $5,933  $6,427  $5,813  $5,492  $28,951  $29,331  $8,369  $-  $98,393 
 Loading  K USD  $1,945  $6,330  $5,625  $6,531  $5,974  $5,887  $29,154  $31,671  $26,634  $6,991  $126,741 
 Hauling  K USD  $6,093  $18,434  $18,069  $15,967  $16,672  $19,109  $102,682  $131,856  $76,917  $17,471  $423,271 
 Mine Support  K USD  $4,196  $8,296  $8,296  $8,308  $8,296  $8,296  $41,284  $41,504  $37,214  $14,354  $180,045 
 Total Mining Cost  K USD  $19,494  $48,475  $47,611  $47,215  $46,413  $48,417  $250,265  $282,477  $174,886  $44,971  $1,010,224 
 Leased Equipment Interest  K USD  $1,006  $3,803  $3,042  $2,221  $1,336  $408  $1,046  $-  $-  $-  $12,861 
 Net Total Mining Cost  K USD  $20,500  $52,278  $50,653  $49,436  $47,749  $48,825  $251,311  $282,477  $174,886  $44,971  $1,023,085 
                                                 
Cost per Ton                                                
 Mine General Service   $/ton   $0.20  $0.11  $0.12  $0.12  $0.11  $0.11  $0.13  $0.13  $0.05  $0.00  $0.12 
 Mine Maintenance   $/ton   $0.40  $0.19  $0.22  $0.20  $0.19  $0.21  $0.24  $0.26  $0.20  $0.08  $0.26 
 Engineering   $/ton   $0.10  $0.04  $0.05  $0.05  $0.04  $0.05  $0.03  $0.02  $0.01  $0.00  $0.03 
 Geology   $/ton   $0.02  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.01  $0.00  $-  $0.01 
 Drilling   $/ton   $0.19  $0.16  $0.19  $0.19  $0.16  $0.17  $0.19  $0.21  $0.05  $-  $0.17 
 Blasting   $/ton   $0.42  $0.31  $0.36  $0.37  $0.31  $0.31  $0.36  $0.39  $0.10  $-  $0.32 
 Loading   $/ton   $0.36  $0.34  $0.34  $0.37  $0.32  $0.33  $0.36  $0.42  $0.32  $0.10  $0.41 
 Hauling   $/ton   $1.12  $0.99  $1.09  $0.92  $0.89  $1.08  $1.28  $1.75  $0.93  $0.24  $1.37 
 Mine Support   $/ton   $0.77  $0.44  $0.50  $0.48  $0.44  $0.47  $0.51  $0.55  $0.45  $0.20  $0.58 
 Total Mining Cost  $/ton  $3.58  $2.60  $2.88  $2.71  $2.47  $2.75  $3.12  $3.75  $2.10  $0.63  $3.27 
 Leased Equipment Interest  $/ton  $0.18  $0.20  $0.18  $0.13  $0.07  $0.02  $0.01  $-  $-  $-  $0.04 
 Net Total Mining Cost  $/ton  $3.76  $2.80  $3.06  $2.83  $2.54  $2.77  $3.13  $3.75  $2.10  $0.63  $3.31 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

269

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

21.8Capital Costs

 

Capital cost assumptions match those discussed in Section 18.19. Updates in Table 21-5 reflect changes in equipment requirements based on the M+I production schedule.

 

Table 21-5: Capital Purchases by Year

 

Primary Mining Equipment  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Yr 26-30  Total  
Production Drill - CAT MD6250  #  2  -  -  -  -  -  -  -  -  -  -  2  
CAT 995 30-yrd Loader  #  1  -  -  -  -  -  -  -  -  -  -  1  
Cat6040 - 22 cu m Hyd. Shovel  #  1  -  -  -  -  -  -  1  -  -  -  2  
Cat 785 150-ton Haul Trucks  #  9  -  -  -  -  2  1  -  -  -  -  12  
                                          
Support Equipment                                         
600 HP Dozer (D10)  #  2  -  -  -  -  -  -  -  -  -  -  2  
680 HP RTD (844)  #  1  -  -  -  -  -  -  -  -  -  -  1  
18' Motor Grader (D18)  #  2  -  -  -  -  -  -  -  -  -  -  2  
Water Truck - 20,000 Gallon  #  2  -  -  -  -  -  -  -  -  -  -  2  
Truck and Lowboy  #  1  -  -  -  -  -  -  -  -  -  -  1  
4.7-7.3 cu yd backhoe  #  1  -  -  -  -  -  -  -  -  -  -  1  
Pit Pumps (1450 gpm)  #  3  -  -  -  -  -  -  -  -  -  -  3  
132-ton Crane  #  1  -  -  -  -  -  -  -  -  -  -  1  
Flatbed  #  2  -  -  -  -  -  -  -  -  -  -  2  
                                          
Blasting                                         
Explosives Truck  #  1  -  -  -  -  -  -  -  -  -  -  1  
Skid Loader  #  1  -  -  -  -  -  -  -  -  -  -  1  
                                          
Mine Maintenance                                         
Lube/Fuel Truck  #  1  -  -  -  -  -  -  -  -  -  -  1  
Mechanics Truck  #  2  -  -  -  -  -  -  -  -  -  -  2  
Tire Truck  #  1  -  -  -  -  -  -  -  -  -  -  1  
                                          
Other Mine Capital                                         
Light Plant  #  4  -  -  -  -  -  -  -  -  -  -  4  
Explosives Storage Site Prep  #  1  -  -  -  -  -  -  -  -  -  -  1  
ANFO Storage Bins  #  1  -  -  -  -  -  -  -  -  -  -  1  
Powder Magazines  #  1  -  -  -  -  -  -  -  -  -  -  1  
Cap Magazine  #  1  -  -  -  -  -  -  -  -  -  -  1  
Mobile Radios  #  34  -  -  -  -  2  1  1  -  -  -  38  
Shop Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1  
Engineering & Office Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1  
Water Storage (Dust Suppression)  #  1  -  -  -  -  -  -  -  -  -  -  1  
Base Radio & GPS Stations  #  1  -  -  -  -  -  -  -  -  -  -  1  
Unspecified Miscellaneous Equip.  #  1  -  -  -  -  -  -  -  -  -  -  1  
Dispatch  #  -  1  -  -  -  -  -  -  -  -  -  1  
Shop Building  #  1  -  -  -  -  -  -  -  -  -  -  1  
Ambulance & Fire Equipment  #  1  -  -  -  -  -  -  -  -  -  -  1  
Critical Spares  #  631  405  -  -  230  -  -  -  -  -  -  1,266  

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

270

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Table 21-6 represents total capital costs by year. As in the M+I case, pre-production is shown as an operating cost.

 

Table 21-6: Capital Costs by Year

 

Mine Op Capital Summary  Units  Yr -1  Yr 1  Yr 2  Yr 3  Yr 4  Yr 5  Yr 6-10  Yr 11-15  Yr 16-20  Yr 21-25  Total 
 Primary Equipment  K USD  $10,469  $6,473  $6,981  $7,529  $8,120  $8,335  $8,007  $6,903  $-  $-  $62,817 
 Support Equipment  K USD  $7,495  $3,221  $3,474  $3,747  $4,041  $2,731  $-  $-  $-  $-  $24,710 
 Blasting Equipment  K USD  $107  $-  $-  $-  $-  $-  $-  $-  $-  $-  $107 
 Mine Maintenance Equip.  K USD  $2,166  $-  $-  $-  $-  $-  $-  $-  $-  $-  $2,166 
 Other Mine Capital  K USD  $8,691  $1,239  $-  $-  $230  $3  $2  $127  $-  $-  $10,291 
 Total Mine Capital  K USD  $28,928  $10,933  $10,455  $11,276  $12,391  $11,070  $8,009  $7,030  $-  $-  $100,091 

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

271

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

22Interpretation and Conclusions

 

This Initial Assessment with cash flow builds upon the Initial Assessment published in February of 2025. Based on additional drilling, validation of geological interpretations, metallurgical reviews, and inclusion of heap leach methodology for the oxide and transition materials, the resource is a substantial upgrade from the maiden resource, however, unchanged from the Initial Assessment resource published in February of 2025. This heap leachable resource has the potential to be put into production quickly and at relatively low cost. There is also opportunity for expansion of the leachable resource and development of the sulfide resource.

 

Major factors contributing to the change in the maiden resource, which were identified in the February 2025 update, but referenced herewith include:

 

·Additional drilling and analysis have eliminated the need for the conservative assumptions in the October 2023 model regarding hard geologic boundaries and the requirement for two holes for a block grade estimation. Based on this additional data and analysis, the QP has added blocks to the resource model that were not evaluated in the October 2023 model;
·Infill drilling added significant ounces to the interior portion of the resource where adequate drill hole density was previously lacking and large gaps were found in the previous resource;
·Step-out drilling extended the resource and added significant ounces – in particular to the northeastern portion of the Project;
·Additional metallurgical testwork was completed resulting in refinement of geometallurgical domains;
·This additional metallurgical work allowed for evaluation of alternative process methods - notably, heap leach of oxide and appropriate transition zones resulted in significant increases in recovery and reduction in cutoff grades for these materials; and
·Silver was included in the updated resource.

 

22.1Mineral Resources

 

This study has defined a measured and indicated mineral resource of 269.8 million tons at 0.0135 oz/t gold and 0.141 oz/t silver that is oxide and transition material amenable to crushing and heap leaching. This amounts to 3.65 million ounces of contained gold and 38.1 million ounces of contained silver. Inferred mineral resources amenable to heap leaching are an additional 254.2 million tons at 0.0103 oz/t gold and 0.090 oz/t silver for 2.61 million ounces of contained gold and 22.8 million ounces of contained silver.

 

In addition, a measured and indicated mineral resource of 69.6 million tons at 0.0141 oz/t gold and 0.139 oz/t silver that is sulfide material amenable to milling has been identified. This amounts to 982,100 ounces of contained gold and 9.68 million ounces of contained silver. Inferred mineral resources amenable to milling are an additional 202.2 million tons at 0.0121 oz/t gold and 0.145 oz/t silver amounting to 2.45 million ounces of contained gold and 29.3 million ounces of contained silver.

 

Table 22-1: Mineral Resource

 

Resource Category 

AuEq COG

(oz/t)

   Ktons  

AuEq

(oz/t)

  

Gold

(oz/t)

  

Silver

(oz/t)

  

Gold

(koz)

  

Silver

(koz)

 
Leach Resource:                                   
Measured Mineral Resource        113,748    0.0164    0.0158    0.160    1,793.4    18,208 
Oxide   0.0026    94,537    0.0165    0.0158    0.167    1,493.7    15,788 
Transition   0.0041    19,211    0.0161    0.0156    0.126    299.7    2,421 
Indicated Mineral Resource        156,019    0.0125    0.0119    0.128    1,860.0    19,884 
Oxide   0.0026    127,237    0.0122    0.0117    0.128    1,488.7    16,286 
Transition   0.0041    28,783    0.0134    0.0129    0.125    371.3    3,598 
Meas/Indic Mineral Resource        269,768    0.0141    0.0135    0.141    3,653.3    38,092 
Oxide   0.0026    221,774    0.0140    0.0134    0.145    2,982.4    32,074 
Transition   0.0041    47,994    0.0145    0.0140    0.125    671.0    6,018 
Inferred Mineral Resource        254,186    0.0106    0.0103    0.090    2,613.4    22,787 
Oxide   0.0026    211,994    0.0101    0.0098    0.085    2,077.5    18,019 
Transition   0.0041    42,192    0.0131    0.0127    0.113    535.8    4,768 
Mill Resource (Sulfides):                                   
Measured Mineral Resource   0.0050    20,703    0.0184    0.0165    0.151    341.6    3,126 
Indicated Mineral Resource   0.0050    48,893    0.0147    0.0131    0.134    640.5    6,552 
Meas/Indic Mineral Resource   0.0050    69,596    0.0158    0.0141    0.139    982.1    9,678 
Inferred Mineral Resource   0.0050    202,221    0.0139    0.0121    0.145    2,446.9    29,322 
Leach and Mill Mineral Resource:                                   
Measured Mineral Resource        134,452    0.0167    0.0159    0.159    2,135.0    21,334 
Indicated Mineral Resource        204,912    0.0130    0.0122    0.129    2,500.5    26,436 
Meas/Indic Mineral Resource        339,364    0.0145    0.0137    0.141    4,635.4    47,770 
Inferred Mineral Resource        456,407    0.0121    0.0111    0.114    5,060.3    52,109 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

272

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

There is a significant upside to the current mineral resource estimate. Several targets for additional drilling have been identified.

 

The main risks to the mineral resource estimate are the normal risks that all mining projects face including changes to metal prices, changes to government regulations, social risks, uncertainty in mineral resource and recovery estimates, permitting risks, financing risks, and costs higher than forecast. There is no guarantee that any of the mineral resources will be converted to mineral reserve. There is also no guarantee that any of the inferred mineral resources will be upgraded to measured or indicated mineral resources or to mineral reserves. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

22.2Processing

 

Metallurgical test work has shown that the Richmond Hill oxide material is amenable to cyanidation heap leach processing. Owing to the relatively high silver to gold ratio of the deposit, Merrill-Crowe processing of the precious metal process solution is recommended for evaluation.

 

Low sulfide transition material is likely amenable to heap leach processing, but at lower recoveries and higher reagent consumptions. Additional testing of the transition material is required to determine the cut-over grade between heap leach and flotation processing and develop an ore control method to use during production. There may also be environmental concerns that should be taken into consideration.

 

Metallurgical testing of the sulfide material at Richmond Hill shows that it is amenable to froth flotation using bulk sulfide flotation methods resulting in a precious metal rich sulfide concentrate suitable for sale or off-site processing. It is recommended that additional test work be conducted on the flotation products. Cyanide leach testing of the flotation tailings would improve overall recovery for the sulfide material and may be an option for high sulfide content transition material. Also, bio-oxidation of the flotation concentrates may be beneficial as all processing would be on-site and result in producing a doré product for direct sale.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

273

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

22.3

MINERAL TENURE

 

Dakota Gold’s property tenure is based on the Option agreement to acquire the Homestake/LAC interests in the Richmond Hill Project area, with the mineral tenure primarily held in the names of LAC and Homestake (see discussion in 3.3 and 3.4). Unless further extended, Dakota Gold has until December 31, 2028 to exercise the Option. By assuming all property liabilities and bonds upon exercise of the Option, Dakota Gold will acquire the responsibility and liability to maintain the Richmond Hill mine post-closure requirements.

 

22.4Summary Conclusion

 

In summary, the resource has been substantially upgraded from the maiden resource described in the 2024 Initial Assessment. The additional drilling and analysis during the ensuing period has resulted in a more robust resource and provides Dakota Gold with the conviction that the heap leachable resource can be advanced into production.

 

The next step is to complete a feasibility study, which the authors of this technical report expect will illustrate that the Project is economically sound and that the Project can be advanced to a construction decision and ultimately production.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

274

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

23Recommendations

 

The following are recommendations for the next stages of work to advance the Project:

 

·Advance the Project to a Feasibility Study that includes an economic analysis.
·Additional metallurgical testwork and process design.
·Additional drilling to infill the current mineral resource and test additional prospective areas. This will also improve definition of geological domains and provide material for metallurgical testing.

 

Continue advancement of baseline environmental data collection and planned permit engineering analyses to support initiation of Project permitting. Table 23-1 summarizes the budget cost for these items. More details for each item are provided below.

 

Table 23-1: Budget for Recommended Work

 

Item  2025   2026   2027   Total 
1. Program to Feasibility Study  $1,000,000   $2,000,000   $1,000,000   $4,000,000 
2. Program For Feasibility Study Metallurgy and Environmental                    
- Metallurgy Program Phase I, Flowsheet Confirmation  $1,200,000   $1,200,000    -   $2,400,000 
- Metallurgy Program Phase II, Spatial Variability Testing   -   $450,000   $450,000   $900,000 
- Metallurgy Program Phase III, Payback Period Annual Composites   -   $270,000   $270,000   $540,000 
- Metallurgy Program: ROM Heap Leach   -   $250,000    -   $250,000 
- Monitoring Wells  $1,650,000    -        $1,650,000 
- Environmental Geochemistry  $150,000   $150,000   $150,000   $450,000 
- Environmental Samples/Analytics  $930,000   $730,000        $1,660,000 
- Environmental Studies/Modeling/Other  $513,240   $973,225   $190,000   $1,676,465 
3. Drilling Program                    
- Metallurgical  $864,500   $532,000    -   $1,396,500 
- Condemnation  $2,660,000   $3,391,500    -   $6,051,500 
- Infill  $4,721,500   $7,049,000    -   $11,770,500 
- Geotech   -   $2,660,000    -   $2,660,000 
- Exploration   -   $1,330,000    -   $1,330,000 
Total  $13,689,240   $20,985,725   $2,060,000   $36,734,965 

 

23.1Initial Assessment with Economic Analysis

 

Based on the current oxide resource and potential for heap leach processing of a portion of the transition material, it is recommended the company engage appropriate contractors to undertake the necessary engineering, drilling, and metallurgical studies to complete a Feasibility Study.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

275

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

23.2Metallurgical Testing and Process Design

 

Oxide heap leaching is recommended for the Oxide and the Heap Leach amenable Transition material. Additional metallurgical test work is required to update the Oxide and Transition material metallurgical performance and design criteria to advance the Project to feasibility.

 

Four metallurgical test work programs are recommended to improve understanding of the geometallurgical domains, associated metallurgical performance, identify and mitigate any metallurgical or process related risks and to better define the process flowsheet. Recommended metallurgical testing is laid out in three phases as follows:

 

·Phase I: Flowsheet confirmation and geometallurgical domain response. This program will begin Q3 of 2025.
·Phase II: Spatial Variability: Determine metallurgical response using baseline testing methods to further define the geometallurgical model.
·Phase III: Annual Production Composites: These generally reflect the capital payback period minimizing risk and improving production forecasting.
·Additional Testing; ROM heap leach testing: Determine ROM production and possible cutover grade for processing low grade oxide via heap leaching rather than reporting to waste.

 

23.3Additional Drilling

 

Drilling to date has not defined the limits of mineralization and is required to improve the geology model and improve understanding of the sites geochemistry. Additional metallurgical drilling is recommended to continue to improve the geologic model and heap leach recoveries through metallurgical variability testwork. Condemnation drilling is recommended to further define limits of the resource and confirm facility locations. Additional infill drilling as well as step out drilling to test prospective areas for potential mineralization is recommended. A geotechnical drilling program is recommended to improve the structural geology model and optimize the pit highwall designs as well as facility and construction requirements. Additional exploration drilling should be considered in areas that have been deemed as high potential for mineralization with minimal drilling. The generalized areas for this drilling are shown in Figure 23-1. If successful, this drilling program will expand the extent of known mineralization and identify areas that warrant additional exploration, including additional breccia bodies and Tertiary replacement mineralization that remain undiscovered beneath the Paleozoic and Tertiary cover in the Carbonate Camp and Chism Gulch area of the Property.

 

Metallurgical Drilling: Intent to gather samples for metallurgical test work (primarily column test) to improve understanding of heap leach recovery. There are five initial target areas for metallurgical drilling in 2025 and 2026, these include: MW3 East, MW3 Main, Cole Creek, Chism Gulch, and Twin Tunnels. Metallurgical drilling in Q3 and Q4 of 2025 is projected at approximately 6,500 ft at a direct drill cost of $0.86M and in 2026 proposed drilling is at 4,000 ft and a direct drill cost of $0.53M.

 

Condemnation Drilling: Intent to target the boundaries of the resource shell and areas designated as potential sites for infrastructure and/or facilities including crushing and heap leach pad sites. Drilling in Q3 and Q4 of 2025 is projected at approximately 20,000 ft at a direct drill cost of $2.66M and in 2026 proposed drilling is at 25,500 ft and a direct drill cost of $3.39M.

 

Infill Drilling: Intent is to target the inferred portion of the resource where additional drilling is likely to convert the resource to measured or indicated. Infill drilling will also help to refine the geology model as well as the metallurgical model. Drilling in Q3 and Q4 of 2025 is projected at approximately 35,500 ft at a direct drill cost of $4.72M and in 2026 proposed drilling is at 53,000 ft and a direct drill cost of $7.05M.

 

Geotechnical program: It is estimated that up to 20,000 ft of geotechnical drilling targeting future highwall locations as well as targeted infrastructure locations will be required in 2026 at a direct drill cost of $2.66M.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

276

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Exploration program: Intent is to target the northern end of the property as well as the southeastern region of the property in areas that have not yet been adequately drilled and are currently considered to be good targets for additional resource. Drilling in 2026 is projected at approximately 10,000 ft at a direct drill cost of $1.33M. Potential additional drilling in 2027 will be evaluated in 2026.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

277

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

 

Figure 23-1: Recommended Richmond Hill 2024 Diamond Drill-Hole Locations

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

278

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

23.4Permitting and Environmental Data Collection

 

It is recommended that baseline data assessments that have begun for site meteorological conditions, potential cultural resources, and wildlife surveys continue, as well as the planned implantation of a background total particulate monitoring station, new ground water well installation program and baseline water quality monitoring program be initiated as planned and scheduled. It is also recommended that the additional permit engineering studies that have been identified for permit engineering that have been planned for vegetation, soils and wetlands surveys, as well as analyses for site-wide water management, potential production blasting, visual, noise and socioeconomics impacts of the project to support permit engineering move forward in support of planned permitting pf the project. The preliminary cost estimates for closure and post-closure management of Richmond Hill should also be developed as planned for inclusion in an economic cash flow analysis for the Project.

 

23.5Geotechnical Surveys and Evaluation

 

In order to sufficiently characterize the rock mass conditions, additional data regarding intact rock strength, discontinuity spacing, and discontinuity condition must be collected. The additional data collected through core logging will be used to determine the Rock Mass Rating (RMR) of each lithology and is expected to be used in any subsequent slope stability modeling. Select samples of each lithology will need to be subjected to laboratory strength testing to determine the material’s compressive strengths and discontinuity shear strength. Laboratory testing will also help define the unit weights, moisture content, and elastic properties of each lithology. In addition, A thorough subsurface investigation will be completed in the area of surface facilities including process facilities and leach pads.

 

23.6Engineering Studies to Feasibility Level

 

Based on the findings of the initial assessment study, the authors are of the opinion that the Richmond Hill property represents a project of significant merit. The results indicate sufficient potential to justify proceeding with the proposed exploration and development program, along with the associated level of expenditures previously outlined. This program should specifically target the gold-bearing zones within the Richmond Hill portion of the property, which have shown favorable indications of economic viability.

 

To progress the project toward a feasibility-level study, the authors recommend the implementation of a comprehensive and strategically phased program. The recommended scope of work includes, but is not limited to, advanced exploration activities, environmental and regulatory permitting processes, metallurgical testing and analysis, engineering design, and preliminary development planning. The objective of this multi-disciplinary approach is to further delineate the resource, assess technical and economic parameters, and address the critical components required to support a future decision on project development and potential production.

 

The authors believe that this next phase of work is both justified and necessary, given the encouraging results of the initial assessment and the prospective nature of the Richmond Hill property.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

279

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

24References

 

AKF Mining Services, April 30, 2024. S-K 1300 Initial Assessment and Technical Report Summary – Richmond Hill Gold Project, South Dakota, U.S.A.

 

Ballert, T. 2024. Methodology used to create custom projections for Homestake and Richmond Hill Grids (E.S.R.I. format). Memorandum from Ponderosa Land Surveys, LLC.

 

Berry, J. 2023a. Section 7 Dakota Gold Corp. Exploration and Drilling at Richmond Hill. Dakota Gold employee email correspondence November 20, 2023.

 

Berry, J. 2023b. Section 7 Dakota Gold Corp Exploration and Drilling at Richmond Hill. Dakota Gold employee email correspondence, December 19, 2023.

 

Caddey, S.W., Bachman, R.L., Campbell, T.J., Reid, R.R., and Otto, R.P., 1991. The Homestake Gold Mine, An Early Proterozoic Iron-Formation-Hosted Gold Deposit, Lawrence County, South Dakota. In Geology and Resources of Gold in the United States, edited by Daniel R. Shawe, Roger P. Ash-ley, and Lorna M.H. Carter, J1–J67. Geological Survey Bulletin 1857. Denver, CO: United States Geological Survey. Available at https://doi.org/10.3133/b1857.

 

Carter, J.M., Daniel G. Driscoll, and Joyce E. Williamson. 2002. The Black Hills Hydrology Study. USGS Fact Sheet FS-046-02. Reston, VA: U.S. Geological Survey. Available at https://pubs.usgs.gov/fs/fs04602/pdf/fs04602.pdf.

 

Chasten, L. E., 2009, Electron microprobe (ultrachron) geochronology of monazite from the Homestake Iron Formation, Lead, the Black Hills, South Dakota, U.S.A, South Dakota School of Mines and Technology, M. S. thesis.

 

Coeur Mining Inc., 2021. Wharf Operations, South Dakota, Technical Report Summary. December 31, 2021.

 

Coeur Mining Inc. 2022, February 16. Wharf Operations, South Dakota, Technical Report Summary. Form 10-K Mineral Property Disclosure Exhibit Current to December 31, 2021.

 

Coeur Mining Inc., 2024, Annual Report: Form 10-K Annual Report. December 31, 2024.

 

Coeur Mining Inc., 2025, Annual Report 2024, Form 10-K, February 19, 2025.

 

Connolly, J.P., 1927, The Tertiary mineralization of the northern Black Hills: South Dakota School of Mines Bull. 15, 130 p.

 

Dahl, P.S., Terry, M.P., Jercinovic, M.J., Williams, M.L., Hamilton, M.A., Foland, K.A., Clement, S.M., and Friberg, L.M., 2005b, Electron probe (Ultrachron) microchronometry of metamorphic monazite: Unraveling the timing of polyphase deformation in the eastern Wyoming craton (Black Hills, South Dakota): American Mineralogist, v. 90, p.1712–1728.

 

Dahl, P.S., Hamilton, M.A., Jercinovic, M.J., Terry, M.P., Williams, M.L., and Frei, R., 2005a, Comparative isotopic and chemical geochronometry of monazite, with implications for U-Th-Pb dating by electron microprobe: An example from metamorphic rocks of the eastern Wyoming craton (U.S.A.): American Mineralogist, v. 90, p. 619–638

 

Dakota Gold Corp, 2023a. Core Logging Manual, Internal company document, November 29, 2023.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

280

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Dakota Gold Corp, 2023b. Blind Gold Project. Available at https://dakotagoldcorp.com/portfolio/explore-our-gold-properties/blind-gold-property/. Accessed December 13, 2023.

 

Dakota Gold Corp, 2023c. Maitland Gold Project. Available at https://dakotagoldcorp.com/portfolio/explore-our-gold-properties/maitland-property/. Accessed December 13, 2023.

 

Dakota Gold Corp, 2023d. Richmond Hill Gold Project. Available at https://dakotagoldcorp.com/portfolio/explore-our-gold-properties/richmond-hill/. Accessed November 18, 2023.

 

Dakota Gold Corp, 2023e. West Corridor Gold Project. Available at https://dakotagoldcorp.com/portfolio/explore-our-gold-properties/west-corridor-property/. Ac-cessed December 13, 2023.

 

Dakota Gold Corp, 2025. Wharf Production Records, Internal Dakota Gold Corp Compilation from Public Records, February 18, 2025.

 

Dakota Territory Resource Corp, 2022a. Notice of Intent to Conduct Mineral Exploration Operation (EXNI 440), notice received by South Dakota Department of Environment & Natural Resources from DTRC on January 13, 2022.

 

Dakota Territory Resource Corp, 2022b. Notice of Intent to Conduct Mineral Exploration Operation (EXNI 444), notice received by South Dakota Department of Environment & Natural Resources from DTRC on December 5, 2022.

 

Dakota Territory Resource Corp, 2023. Notice of Intent to Conduct Mineral Exploration Operation (EXNI 446), notice received by South Dakota Department of Environment & Natural Resources from DTRC on January 27, 2023.

 

Additional DTRC notices for 2024 (see below) are available but they are not listed here at this time.

 

Driscoll, D.G., Carter, J.M., Williamson, J.E., and Putnam, L.D., 2002. Hydrology of the Black Hills area, South Dakota: U.S. Geological Survey Water-Resources Investigations Report 02-4094, 150 p.

 

Duex, T., 1989. November 16. St. Joe Minerals Corporation Internal Memo. Unpublished internal memorandum.

 

Duex, T., 1990. 1990 Exploration Update. Unpublished Bond Gold Internal Memo to Mike Schwabe.

 

Duex, T. A., and M. R. Andersen, 1994. Reclamation at the Richmond Hill Mine Lawrence County, South Dakota, LAC Minerals (USA), Inc. Internal report.

 

Environmental Resources Management, 2015a. Postclosure Plan and Financial Assurance. Environmental Resources Management report presented to LAC Minerals (USA), LLC, on May 28, 2015.

 

Environmental Resources Management, 2015b. Updated Reclamation Plan and Financial Assurance. Environmental Resources Management report presented to LAC Minerals (USA), LLC, on May 28, 2015.

 

Environmental Resources Management, 2015c. Petition for Release of Reclamation Obligations. Environ-mental Resources Management report presented to LAC Minerals (USA), LLC, on May 28, 2015.

 

Frei, R., Dahl, P. S., Frandsson, M. M., Jensen, L. A., Hansen, T. R., Terry, M. P., & Frei, K. M., (2009). Lead-isotope and trace-element geochemistry of Paleoproterozoic metasedimentary rocks in the Lead and Rochford basins (Black Hills, South Dakota, USA): implications for genetic models, mineralization ages, and sources of ore leads for the Homestake gold deposit. Precambrian Research, 172(1-2), 1-24.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

281

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Geology of Wyoming, n.d. Devils Tower and Black Hills Regional Geology, Devils Tower & Northern Black Hills Eocene Alkaline Magmatic Province. Available at https://www.geowyo.com/devils-tower--black-hills.html. Accessed February 28, 2024.

 

Horton, J., 1989. Status Report on the Cleveland Project Area, Bond Gold internal memorandum from Jack Horton to Todd Duex, November 16, 1989.

 

Imam, Mozaffer, 1991. Factors affecting the yield of Madison wells in the Black Hills: Rapid City, South Dakota School of Mines and Technology, unpublished M.S. thesis, 96 p.

 

Irving, J.D., 1904, Economic resources of the Northern Black Hills: with contributions by Emmons, S.F., and Jagger, T.A., Jr.: U. S. Geological Survey Paper 26, 222p.

 

Klohn Leonoff Consulting Engineers, 1986. Hydrogeology of Ross Valley, prepared by Klohn Leonoff Consulting Engineers, Vancouver, Canada, for Wharf Resources, Lead, SD, United States.

 

LAC Minerals Limited, 1991. Summary Report—MW-3 Target Area—Lawrence County, South Dakota. Internal report.

 

LAC Minerals Limited, 1993. Cole Creek Target Area Summary Report. Internal report.

 

LAC Minerals Limited, 2023, August 22. Richmond Hill Mine Annual Report to the Lawrence County Com-mission Conditional Use Permit Nos. 116, 125, and 202.

 

Lisenbee, A.L., 1981, Studies of the Tertiary intrusions of the northern Black Hills Uplift, South Dakota and Wyoming, a historical review: Geol. Soc. America, Rocky Mountain Section, 1981, Ann. Mtg, Rapid City, Geology of the Black Hills, South Dakota and Wyoming, Guidebook, American Geol. Inst., p. 106-125.

 

Lisenbee, A., Redden J.A., and Fahrenbach, M., 2020. Geologic Map of the Spearfish Quadrangle, South Dakota, 1:24,000 scale, South Dakota Department of Environment and Natural Resources Geologic Survey.

 

Lufkin, J.L., Redden, J.A., Lisenbee, A.L., and Loomis, T.A., 2009. Guidebook to Geology of the Black Hills, South Dakota, Golden Publishers, Golden, CO.

 

National Weather Service, 2023. Black Hills Climate Overview. National Oceanic and Atmospheric Administration, United States Department of Commerce. Available at https://www.weather.gov/unr/bhco. Accessed November 18, 2023.

 

Nations Online Project, 2023. South Dakota Map. Available at https://www.nationsonline.org/maps/USA/South_Dakota_map.jpg. Accessed January 23, 2024.

 

Marinelli, F., and W.L. Niccoli, 2000. Simple Analytical Equations for Estimating Ground Water Inflow to a Mine Pit. Ground Water. Vol, 38, No.2. pp 311-314.

 

Mitchell, S. T., 2009, Nuggets To Neutrinos: The Homestake Story, Xlibris Corporation, p. 558.

 

Montgomery Consulting Engineers Inc., 1996. Groundwater Characterization Study of the Clinton Extension Project Area, prepared by J. M. Montgomery Consulting Engineers, Inc., Boise, ID, for Wharf Resources, Lead, SD.

 

Morelli, R.M., Bell, C.C., Creaser, R.A., and Simonetti, A., 2010, Constraints on the genesis of gold mineralization at the Homestake Gold Deposit, Black Hills, South Dakota from rhenium-osmium sulfide geochronology, Mineralium Deposita, June, 2010, vol 45 p.461-480.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

282

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Paterson, C. J. 1988. WGA Field Guide Notes for Wyoming Geological Association 1988 Field Conference. Department of Geology and Geological Engineering. Rapid City, SD: South Dakota School of Mines and Technology.

 

Paterson, C.J., Lisenbee, A.L., and Redden, J.A., 1988. Gold deposits in the Black Hills, South Dakota, in 39th Field Conference Guidebook, Eastern Powder River Basin—Black Hills, edited by Robin P. Dietrich, Mary Ann K. Dyka, and W. Roger Miller, p. 295-304, Wyoming Geological Association, Casper, WY.

 

Paterson, C.J., and Lisenbee, A.L., 1990, Metallogeny of Gold in the Black Hills, South Dakota, Society of Economic Geologists Field Conference, Sept. 5-9, Guidebook Series Volume 7.

 

Nabelek, P.I., Labotka, T.C., Helms, T., and Wilke, M., 2006. Fluid mediated polymetamorphism related to Proterozoic collision of Archean Wyoming and Superior provinces in the Black Hills, South Dakota, American Mineralogist, v. 91, p. 1473-1487.

 

Redden, J.A., and DeWitt, E., 2008. Maps showing geology, structure, and geophysics of the Central Black Hills, South Dakota, United States Geological Survey Scientific Investigations Map 2777, scale 1:100,000.

 

Redden, J.A., Peterman, Z.E., Zartman, R.E., and DeWitt, E.R., 1990. U-Th-Pb geochronology and preliminary interpretation of Precambrian events in the Black Hills, South Dakota, in Lewry, J.F. and Stauffer, M.R., eds., The Early Proterozoic Trans-Hudson Orogen of North America, Geological Association of Canada Special Paper 37, Ottawa, p. 229-251.

 

RESPEC, 2022. Groundwater Characterization Study of the Wharf Boston Expansion Project, revision 3 topical report rsi-3137.

 

RESPEC, 2025a. Excel Files sent by Aiden Schmitt titled, 20250618_Richmond Hill Hydrology Results.xlsx. June 20.

 

RESPEC, 2025b. AutoCAD File sent by Tom Dyer titled, Richmond_Hill_2025_05_14.dxf. Sent May 29.

 

Sanford Underground Research Facility, 2020. Our History. Available at https://sanfordlab.org/feature/our-history.

 

SANtosito, 2021. Relief Location Map of South Dakota, USA, Wikimedia Commons. Available at https://upload.wikimedia.org/wikipedia/commons/thumb/7/73/USA_South_Dakota_relief_location_map.svg/1200px-USA_South_Dakota_relief_location_map.svg.png. Accessed February 23, 2021.

 

Shapiro, L.H., and Gries, J.P., 1970. Ore deposits in rocks of Paleozoic and Tertiary age of the northern Black Hills, South Dakota, United States Geological Survey Open-File Report 70-300, Reston, VA. Available at https://doi.org/10.3133/ofr70300.

 

St. Joe Gold Corporation. 1986. Feasibility Report, Volume II. St. Joe American. Unpublished In-House Re-port by St. Joe Gold Corporation 1986.

 

South Dakota Board of Minerals & Environment, 2016. Partial Release of Reclamation Liability & Release of Surety, South Dakota Department of Environment & Natural Resources Board of Minerals & Environment Notice to Todd Duex of LAC Minerals (USA), LLC on January 22, 2016.

 

South Dakota Board of Minerals & Environment, 2023. Minutes of the Board of Minerals and Environment, South Dakota Board of Minerals and Environment, notes for meeting on January 29, 2023.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

283

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

South Dakota Department of Agriculture & Natural Resources, 2022a. EXNI 444 Restriction Letter to DTRC, notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Timm Comer of DTRC, dated January 18, 2022.

 

South Dakota Department of Agriculture & Natural Resources, 2022b. EXNI 440 Restriction Letter to DTRC, notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Gerald Aberle of DTRC, dated February 14, 2022.

 

South Dakota Department of Agriculture & Natural Resources, 2022c. LAC Minerals 2022 Annual Environ-mental Audit Report, South Dakota Department of Agriculture & Natural Resources report dated June 21 and 22, 2022.

 

South Dakota Department of Agriculture & Natural Resources, 2022–2023. EXNI 440 Inspections, field inspection reports from South Dakota Department of Agriculture & Natural Resources, September 26, 2022–January 11, 2023.

 

South Dakota Department of Agriculture & Natural Resources, 2023a. Richmond Hill Gold Mine Compliance Update, Letter from South Dakota Department of Environment & Natural Resources’ Roberta Hudson to Michelle Ozarowski (consultant), dated November 20, 2023.

 

South Dakota Department of Agriculture & Natural Resources, 2023b. EXNI 446 Restriction Letter to DTRC, Notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Timm Comer of DTRC, dated February 28, 2023.

 

South Dakota Department of Agriculture & Natural Resources, 2023c. EXNI 444 Inspections, field inspection reports from South Dakota Department of Agriculture & Natural Resources, February 10, 2023–March 3, 2023.

 

South Dakota Department of Agriculture & Natural Resources, 2024. EXNI 456 Restriction Letter to DTRC, notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Timm Comer of DTRC, dated July 31, 2024.

 

South Dakota Department of Agriculture & Natural Resources, 2024a. EXNI 457 Restriction Letter to DTRC, notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Timm Comer of DTRC, dated August 7, 2024.

 

South Dakota Department of Agriculture & Natural Resources, 2024b. EXNI 460 Restriction Letter to DTRC, notice from South Dakota Department of Agriculture & Natural Resources’ Roberta Hudson to Timm Comer of DTRC, dated November 21, 2024.

 

Terry, M.P. and Friberg, L.M., 1990. Pressure-temperature-time path related to the thermotectonic evolution of an Early Proterozoic metamorphic terrane, Black Hills, South Dakota: Geology, v. 18, p. 786–789.

 

Terry, M. P., 2010. Geological Field Trips in the Black Hills Region, South Dakota. Field Trip Guide Book 2010. South Dakota School of Mines Technical Bulletin No. 21. Rapid City, SD: South Dakota Mines De-partment of Geology and Geological Engineering.

 

United States Department of Agriculture Forest Service, 2023. Wildlife, Fish, & Rare Plants. Available at https://www.fs.usda.gov/detailfull/blackhills/landmanagement/?cid=STELPRDB5114233&width=full.

 

Watson, J., 1990. Twin Tunnels Area. Internal Memo from Jim Watson to Pat Downey. Bond Gold, February 19, 1990.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

284

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

Wharf Resources Inc., 2023. Summary Document: Large Scale Mine Permit Application, Wharf Boston Expansion Project. March 10, 2023.

 

Zimmer, A, 2022. Summary of Work Completed on the Richmond Hill Project. April 29, 2022.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

285

 

 

Richmond Hill Project

S-K 1300 Technical Report Summary

 

25Reliance on Information Provided by the Registrant

 

The QPs have relied upon the Registrant for information for which the QPs were not experts, or where the QPs were unable to independently secure documents describing the Project as noted in the following subsections.

 

25.1Legal Matters

 

The legal staff at Dakota Gold prepared a summary of the Dakota Gold–Barrick Option Agreement. The QPs did not have access to the complete agreement and are not experts in this discipline; therefore, they have relied wholly upon the Registrant to provide an accurate document summary as described in Sections 3.4 through 3.7 and Table 3-1 and Table 3-2. A comparison with the information provided on the Dakota Gold website agreed with the summary provided.

 

25.2Tenure

 

The QPs have relied upon the Registrant to provide a complete and accurate list of claims comprising the Property, along with the holding costs and royalties associated with certain claims as set out in Section 3.3 and Table 3-1 and Table 3-2. The QPs have not independently verified the claim listing, royalties, and holding costs, but have no reason to doubt the information Dakota Gold’s legal department provided.

 

25.3Significant Encumbrances and Permitting

 

The QPs are relying on information provided by the Registrant for this summary of current active permits associated with the potential gold deposit at the Property as discussed in Section 3.8. The required permits seem consistent with those required in other jurisdictions; thus, the QPs have no reason to doubt that these are correct and complete.

 

25.4History

 

The QPs have relied on the Registrant for the description of the history of the Project area.

 

25.5Exploration

 

The QPs have relied upon the Registrant for summaries of non-drilling exploration programs carried out on the Property. The Registrant has not made public any results from exploration programs other than drilling; however, the Registrant has stated that while these other exploration results helped target drill-collar locations, they neither contributed nor detracted from the resource estimate reported in this Report.

 

25.6Environment

 

The QPs are relying on information provided by the Registrant for this summary of all environmental information, private and public, associated with the potential gold deposit at the Property. The QPs have no reason to doubt that the required environmental information is correct and complete.

 

 

 

M3-PN240322
7 July 2025
Revision 0 

 
 

286

 

 

 

Exhibit 99.1

 

July 7, 2025 News Release 25-11

 

Initial Assessment with Cash Flow demonstrates robust economics for Richmond Hill

 

LEAD, SOUTH DAKOTA – Dakota Gold Corp. (NYSE American: DC) (“Dakota Gold” or the “Company”) is pleased to report its S-K 1300 Initial Assessment Technical Report with economic analysis (“S-K 1300 Initial Assessment with Cash Flow”, “IACF” or “Report”) for the Richmond Hill Oxide Heap Leach Gold Project (“Richmond Hill” or “Project”) in South Dakota. The IACF was prepared for a Measured and Indicated production plan (“M&I plan”) as well as a Measured, Indicated and Inferred plan (“MI&I plan”). The IACF highlights the potential for a profitable, technically straightforward, low capital, open pit, gold heap leach operation at Richmond Hill.

 

IACF Highlights:

 

·Richmond Hill is one of the largest development stage oxide gold resources in the United States: M&I plan identifies 168.3 million tonnes at a grade of 0.566 grams per tonne gold (“g/t Au”) for a total of 2.6 million ounces produced over a 17-year life of mine. MI&I plan identifies 273.7 million tonnes at a grade of 0.530 g/t Au for a total of 3.9 million ounces produced over a 28-year life of mine.

 

·Strong Economics: At a base case gold price of $2,350 per ounce, the project has an after tax NPV5% of $1.6 billion and IRR of 55% for the M&I plan, and $2.1 billion and 59% respectively for the MI&I plan. At recent metal prices of $3,350 the NPV5%’s increase to $2.9 billion and IRR of 99% and $3.7 billion and 107%, respectively.

 

·Low-Cost: Initial Capital of $384 million, including $53 million contingency, with life of mine All-in Sustaining Costs (“AISC”) averaging $1,047 for M&I plan and $1,050 for MI&I plan.

 

·Feasibility Underway: Building on the robust IACF, work has commenced on the Feasibility Study planned for completion in early 2027, construction in 2028 and production targeted for 2029.

 

·Resource Expansion Opportunities: A 24,384 meter (~80,000 feet) drill campaign underway to target higher grade areas for initial mining and the conversion of resources from inferred to the measured and indicated categories.

 

Dr. Robert Quartermain, Co-Chair, Director and CEO of Dakota Gold said, “Delivering this robust IACF on the back of our heap leach resource announced four months ago in February, speaks to the quality of our Project and our teams’ capabilities. This is a very positive outcome for Dakota Gold and its shareholders, and it forms the platform from which we can grow and expand our mining and exploration activities in the Homestake District. We now expect to advance through Feasibility and into production as soon as 2029, based on our current work and project understanding – firmly placing Dakota Gold as having one of the largest development gold assets in the U.S.”

 

1

 

 

Jack Henris, President and COO of Dakota Gold commented, “Based on my experience of developing and operating gold mines globally, Richmond Hill is an exciting project. It’s straightforward and comes with a wealth of data to be able to build a solid economic and environmental plan due to its location in an existing mining community. As a local South Dakotan resident living in the same county as our headquarters and Project, I could not be more pleased to see Richmond Hill being built in our backyard. The IACF M&I plan has outlined $400 million in state severance taxes over the life of mine for South Dakota and has the potential to generate hundreds of high-paying jobs and contribute to a strong economy for our community and state. I want to commend our team and contractors for completing the work for the IACF safely with zero lost time incidents or environmental incidents. Safety is our core value, and it will remain our focus as we advance through development.”

 

Table 1: IACF base case overview and key parameters

 

(US$)  M&I plan  MI&I plan
Key Assumptions:      
Base Case Gold Price  $2,350/oz  $2,350/oz
Base Case Silver Price  $29.00/oz  $29.00/oz
Production Profile:      
Total Tonnes Processed (Mt)  168.3  273.7
Strip Ratio  0.66  0.44
Heap Leach Feed Grade (oz/ton)  0.017  0.015
Heap Leach Feed Grade (g/t)  0.566  0.530
Mine Life (years)  17  28
Throughput (MTPA)  10.0  10.0
Gold Recovery (kozs)  85.1%  85.4%
Silver Recovery (kozs)  28.4%  28.5%
LOM Gold Payable (kozs)  2,604  3,982
LOM Silver Payable (kozs)  8,737  12,905
LOM Average Annual Gold Payable  153,000  142,000
Unit Operating Costs:      
Total Operating Costs  $764  $820
Total Cash Costs  $857  $912
LOM AISC (Cash Cost plus Sustaining Cost)  $1,047  $1,050
Capital Costs:      
Initial Capital Cost  $384.1 M  $383.4 M
Sustaining Capital Cost  $219.6 M  $232.6 M
Closure Capital Cost  $129.2 M  $73.0 M
After-tax NPV5%  $1.6 B  $2.1 B
After-tax IRR  55%  59%

 

Abbreviations in the table include ounces (“oz”); measured and indicated plan (“M&I plan”); measured, indicated and inferred plan (“M&I plan”) million tonnes (“Mt”); ounces per tonne (“oz/ton”); grams per tonne (“g/t”); million tonnes per annum (“MTPA”); thousand ounces (“Kozs”); life of mine (“LOM”); all-in sustaining costs (“AISC”); net present value (“NPV”); internal rate of return (“IRR”).

 

2

 

 

Table 2: IACF M&I plan sensitivity to gold price, costs and recovery

 

(US$ where applicable)

 

Gold Price
(US$/oz)
  $1,750  $1,950  $2,150  $2,350
(Base
Case)
  $2,550  $2,750  $2,950  $3,150  $3,350
(Recent)
After-Tax NPV(5%) (US$M)  $828 M  $1,096 M  $1,359 M  $1,662 M  $1,884 M  $2,145 M  $2,407 M  $2,668 M  $2,929 M
After-Tax IRR  30%  38%  47%  55%  64%  72%  81%  90%  99%
After-Tax Payback  3.0 years  2.4 years  2.0 years  1.7 years  1.4 years  1.2 years  1.1 years  1.0 years  0.9 years

 

Sensitivity to Operating Costs, Capital Costs, and Recovery (After-Tax NPV5% US$M)

 

Sensitivity
Parameters
  Base
Case
  -15%  -10%  -5%  0% Base
Case
  +5%  +10%  +15%
Operating Costs  $11.82/t  $1,767 M  $1,718 M  $1,670 M  $1,662 M  $1,574 M  $1,525 M  $1,476 M
Capital Costs (US$M)  $384  $1,667 M  $1,651 M  $1,637 M  $1,622 M  $1,607 M  $1,592 M  $1,577 M
Gold Recovery  85.1%  $1,182 M  $1,329 M  $1,475 M  $1,622 M  *  *  *

 

* Recoveries above 85% are not expected and have not been calculated

 

Table 3: IACF MI&I plan sensitivity to gold price, costs and recovery

 

(US$ where applicable)

 

Gold Price
(US$/oz)
  $1,750  $1,950  $2,150  $2,350
(Base
Case)
  $2,550  $2,750  $2,950  $3,150  $3,350
(Recent)
After-Tax NPV(5%) (US$M)  $1,113 M  $1,463 M  $1,789 M  $2,113 M  $2,437 M  $2,761 M  $3,085 M  $3,409 M  $3,733 M
After-Tax IRR  33%  42%  50%  59%  69%  78%  87%  97%  107%
After-Tax Payback  2.7 years  2.2 years  1.8 years  1.5 years  1.3 years  1.1 years  1.0 years  0.9 years  0.8 years

 

Sensitivity to Operating Costs, Capital Costs, and Recovery (After-Tax NPV5% US$M)

 

Sensitivity
Parameters
  Base
Case
  -15%  -10%  -5%  0% Base
Case
  +5%  +10%  +15%
Operating Costs  $11.92/t  $2,230 M  $2,238 M  $2,175 M  $2,113 M  $2,050 M  $1,988 M  $1,925 M
Capital Costs (US$M)  $383  $2,157 M  $2,142 M  $2,127 M  $2,113 M  $2,098 M  $2,083 M  $2,068 M
Gold Recovery  85.4%  $1,571 M  $1,752 M  $1,932 M  $2,113 M  *  *  *

 

* Recoveries above 85% are not expected and have not been calculated

 

Overview:

 

Richmond Hill hosts a large near-surface heap leachable resource which was announced on February 6th, 2025. The S-K 1300 Initial Assessment Report outlined a resource of 3.65 million ounces of gold and 38.1 million ounces of silver in measured and indicated mineral resources. Additionally, the Report identified a heap leachable inferred mineral resource of 2.61 million ounces of gold and 22.8 million ounces of silver.

 

3

 

 

The resource is informed by a historical database containing 56,734 gold assays from 902 drill holes totaling 90,447 meters of drilling, and an additional 30,743 gold assays from 146 drill holes totaling 45,540 meters of drilling by Dakota Gold since 2022 to expand the resource.

 

The IACF study was led by M3 Engineering and Technology Corporation (M3) and RESPEC, independent engineering firms capable of delivering through Feasibility and into production as soon as 2029. Concurrently the Company is undertaking baseline environmental studies that will inform future permitting requirements.

 

The Richmond Hill project is expected to follow a mining operation model similar to that of the adjacent Wharf Mine, operated by Coeur Mining, which generated approximately $95 million in free cash flow in 2024 from the production of around 98,000 ounces of gold. Richmond Hill is situated primarily on previously mined, privately held land, which we believe will enable an efficient advancement through permitting, development, and ultimately into production. The non-binding financial proposal for up to $300 million for a development opportunity with Orion Mine Finance, our major shareholder, which was announced on October 12, 2023, could provide Dakota Gold with the financial pathway to a commercial gold operation.

 

The Report has been published on the Company’s website and filed by the Company with the Securities and Exchange Commission on EDGAR as an exhibit to its Current Report on Form 8-K dated Monday July 7, 2025. The Report was prepared by an independent group of Qualified Persons with M3 as the Study Manager.

 

Details of the IACF will be presented in a webcast conference call on Tuesday, July 8, 2025 at 11am Eastern / 9am Mountain / 8am Pacific.

 

Webcast Conference Call Information:

 

Date: Tuesday, July 8, 2025

Time: 11am Eastern / 9am Mountain / 8am Pacific

Webcast: https://event.choruscall.com/mediaframe/webcast.html?webcastid=gRS7SFvV

USA/Canada Toll Free: 1-844-763-8274

International Toll: +1-647-484-8814

 

Leadership from Dakota Gold is scheduled to host investors and analysts for a tour at its headquarters in Lead, South Dakota taking place from July 15, 2025, through July 17, 2025. An investor presentation will be available prior to the conference on the Company’s website at www.dakotagoldcorp.com under “Events and Presentations."

 

About Dakota Gold Corp.

 

Dakota Gold is building on the legacy of the 145 year old Homestake Gold Mining District by advancing the Richmond Hill Oxide Heap Leach Gold Project and outlining a high-grade underground gold resource at the Maitland Gold Project located on private land in South Dakota.

 

Subscribe to Dakota Gold’s e-mail list at www.dakotagoldcorp.com to receive the latest news and other Company updates.

 

Shareholder and Investor Inquiries

 

For more information, please contact:

Dr. Robert Quartermain

Co-Chair, Director and Chief Executive Officer

Tel: +1 778-655-9638

Jack Henris

President and COO

Tel: +1 605-717-2540

 

4

 

 

Shawn Campbell

Chief Financial Officer

Tel: +1 778-655-9638

 

Carling Gaze

VP of Investor Relations and Corporate Communications

Tel: +1 605-679-7429

Email: info@dakotagoldcorp.com

 

Qualified Persons

 

The Report was prepared by an independent group of Qualified Persons with M3 Engineering and Technology Corporation as the Study Manager and Lead. M3 has reviewed and approved the contents of this news release.

 

Forward-Looking Statements

 

This communication contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. When used in this communication, the words “plan,” “target,” “anticipate,” “believe,” “estimate,” “intend,” “potential,” “will” and “expect” and similar expressions are intended to identify such forward-looking statements. Any express or implied statements contained in this communication that are not statements of historical fact may be deemed to be forward-looking statements, including, without limitation: our expectations regarding additional drilling, metallurgy and modeling; our expectations for the improvement and growth of the mineral resources and potential for conversion of mineral resources into reserves; completion of a feasibility study, and/or permitting; our expectations regarding free cash flow and future financing, and our overall expectation for the possibility of near-term production at the Richmond Hill project. These forward-looking statements are based on assumptions and expectations that may not be realized and are inherently subject to numerous risks and uncertainties, which could cause actual results to differ materially from these statements. These risks and uncertainties include, among others: the execution and timing of our planned exploration activities; our use and evaluation of historic data; our ability to achieve our strategic goals; the state of the economy and financial markets generally and the effect on our industry; and the market for our common stock. The foregoing list is not exhaustive. For additional information regarding factors that may cause actual results to differ materially from those indicated in our forward-looking statements, we refer you to the risk factors included in Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as updated by annual, quarterly and current reports that we file with the SEC, which are available at www.sec.gov. We caution investors not to place undue reliance on the forward-looking statements contained in this communication. These statements speak only as of the date of this communication, and we undertake no obligation to update or revise these statements, whether as a result of new information, future events or otherwise, except as may be required by law. We do not give any assurance that we will achieve our expectations.

 

All references to “$” in this communication are to U.S. dollars unless otherwise stated.

 

5