STOCK TITAN

Paramount Gold Nevada (NYSE American: PZG) posts $374.7M NPV for Grassy Mountain

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Paramount Gold Nevada Corp. filed an updated S‑K 1300 technical report summary and feasibility study for its Grassy Mountain underground gold‑silver project in Oregon, effective May 27, 2026. The update revises mineral resources, mineral reserves, capital and operating costs, and the economic analysis.

The study reports proven and probable underground reserves of 2,207,000 tons grading 0.184 oz/ton gold and 0.283 oz/ton silver, containing 405,000 oz of gold and 625,000 oz of silver. Planned mine life is 9.3 years, feeding a 750‑ton‑per‑day plant with average annual gold production of 41.4 thousand oz.

Initial capital is estimated at $189.8 million with life‑of‑mine cash costs of $1,217.95/oz and all‑in sustaining costs of $1,441.57/oz, net of by‑products. Using long‑term prices of $3,600/oz gold and $48.00/oz silver, the project delivers a post‑tax NPV5% of $374.7 million, a 38.9% IRR and a 2.2‑year payback. Federal permitting includes a final Environmental Impact Statement and record of decision, with state permits anticipated in the third quarter of 2026.

Positive

  • The updated study reports a post‑tax NPV5% of $374.7 million, a 38.9% IRR and a 2.2‑year payback at base‑case gold and silver prices.
  • Project permitting is advanced, with a final BLM Environmental Impact Statement and record of decision issued on January 29, 2026 and final state permits anticipated in the third quarter of 2026.

Negative

  • None.

Insights

Analyzing...

Item 8.01 Other Events Other
Voluntary disclosure of events the company deems important to shareholders but not covered by other items.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Measured + Indicated resources 57,794,000 tons at 0.023 oz/ton Au and 0.077 oz/ton Ag Grassy Mountain mineral resources inclusive of reserves, effective February 28, 2026
Proven & Probable reserves 2,207,000 tons at 0.184 oz/ton Au and 0.283 oz/ton Ag Underground mineral reserves for Grassy Mountain, effective May 15, 2026
Initial capital cost $189.8 million Initial project capital including contingency, reported in Q2 2026 USD
All-in sustaining cost (AISC) $1,441.57 per oz Au Life-of-mine AISC net of by-products for Grassy Mountain
Post-tax NPV5% $374.7 million Net present value at 5% discount rate using $3,600/oz Au and $48.00/oz Ag
Post-tax IRR 38.9% Unlevered internal rate of return on a post-tax basis for the project
Average annual gold production 41.4 thousand oz Au Average yearly recovered gold over the 9.3-year mine life
Mine life 9.3 years Planned life-of-mine for the Grassy Mountain underground operation
all-in sustaining cost (AISC) financial
"**AISC net of by-products | | $/oz Au | | 1,441.57"
All-in sustaining cost (AISC) is a per-unit measure of what a mining operation spends to produce its commodity, including routine operating expenses plus the ongoing capital and maintenance needed to keep the operation running. Investors use AISC to compare true production costs across companies and judge profitability and cash flow resilience—think of it like the total cost per mile to operate a car, not just the fuel.
net present value (NPV) financial
"Post-tax NPV, 5% | | $M | | 374.7"
Net present value (NPV) measures the current worth of a series of future cash flows from an investment after subtracting the money put in today, using an interest rate to reflect time and risk. Investors use NPV to decide whether a project should go ahead: a positive NPV means the expected returns are worth more than the cost, like choosing between getting cash now or a bigger, but less valuable, pile of money later once you account for time and uncertainty.
net smelter return (NSR) financial
"Cryla is entitled to a 2% net smelter return (NSR)"
A net smelter return (NSR) is a royalty payment equal to a fixed percentage of the money received from selling mined metals after they have been processed and refined; it’s calculated on the final proceeds rather than on the raw ore. For investors, NSRs matter because they create a predictable, passive revenue stream tied to metal sales—like receiving a slice of the final sale price after a craftsman turns raw material into a finished product—affecting valuation, cash flow and risk exposure to production and metal prices.
gold equivalent (AuEq) technical
"a gold equivalent (AuEq) cut-off grade of 0.008 oz/ton AuEq"
carbon-in-leach (CIL) technical
"a hybrid leach/carbon-in-leach (CIL) recovery circuit via a pre-aeration tank"
A carbon-in-leach (CIL) process is a mineral processing method where valuable metals, most often gold, are dissolved from crushed ore by a chemical solution and simultaneously captured onto pieces of activated carbon within the same tanks. It matters to investors because CIL can improve metal recovery and simplify plant design—like using a tea bag that soaks up flavor while the tea steeps—affecting production forecasts, capital and operating costs, and environmental management.
Feasibility Study (FS) technical
"compiled an updated technical report summary on a feasibility study (the FS)"
A feasibility study is a structured assessment that tests whether a planned project, product or transaction is technically possible, financially viable and likely to meet regulatory and market requirements. It matters to investors because it quantifies risks, estimated costs, timelines and potential returns—like a detailed road test and budget before building a house—helping decide whether to fund, value, or walk away from an opportunity.
See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Learn about SEC filing dates

FAQ

What did Paramount Gold Nevada (PZG) disclose about the Grassy Mountain project?

Paramount Gold Nevada filed an updated S‑K 1300 technical report and feasibility study for the Grassy Mountain underground gold‑silver project, effective May 27, 2026, revising mineral resources, reserves, capital and operating costs, and the overall economic analysis.

What are the updated mineral reserves for PZG’s Grassy Mountain project?

The study estimates total proven and probable reserves of 2,207,000 tons grading 0.184 oz/ton Au and 0.283 oz/ton Ag, containing 405,000 oz of gold and 625,000 oz of silver for the underground mine plan.

What mine life and production profile are outlined for PZG’s Grassy Mountain project?

The plan outlines a 9.3‑year underground operation feeding a 750 tons/day plant, with average annual recovered production of about 41.4 thousand oz of gold and 51.5 thousand oz of silver over the life of mine.

What capital and operating costs are estimated for Paramount Gold Nevada’s Grassy Mountain mine?

Initial capital is estimated at $189.8 million, plus $65.1 million sustaining and $21.1 million closure costs. Life‑of‑mine operating costs average $198.96/ton processed, with cash costs of $1,217.95/oz and AISC of $1,441.57/oz of gold.

What are the projected economics (NPV and IRR) for PZG’s Grassy Mountain project?

At base‑case prices of $3,600/oz Au and $48.00/oz Ag, the project generates a post‑tax NPV5% of $374.7 million, a post‑tax IRR of 38.9%, and a post‑tax unlevered free cash flow of $540.7 million over the mine life.

What is the permitting status of Paramount Gold Nevada’s Grassy Mountain project?

BLM issued the final Environmental Impact Statement and record of decision on January 29, 2026. Draft state permits have completed public comment, and final state permits are anticipated in the third quarter of 2026, following cultural-resource coordination.

What price assumptions underpin the updated economic analysis for PZG’s Grassy Mountain project?

The economic analysis uses long‑term flat prices of $3,600/oz for gold and $48.00/oz for silver. These assumptions drive forecast gross revenue of $1,410.6 million and support the reported NPV, IRR and payback metrics.
false 0001629210 0001629210 2026-07-14 2026-07-14
 
 

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 14, 2026

 

 

Paramount Gold Nevada Corp.

(Exact name of Registrant as Specified in Its Charter)

 

 

 

Nevada   001-36908   98-0138393
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)
665 Anderson Street  
Winnemucca, Nevada     89445
(Address of Principal Executive Offices)     (Zip Code)

Registrant’s Telephone Number, Including Area Code: 775 625-3600

 

(Former Name or Former Address, if Changed Since Last Report)

 

 

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, $0.01 Par Value Per Share   PZG   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 

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 8.01

Other Events

On July 14, 2026, Paramount Gold Nevada Corp. (the “Company”) filed a technical report summary, effective as of May 27, 2026, which had been prepared in accordance with the requirements of subpart 1300 of Regulation S-K, for its Grassy Mountain Gold Project (the “Report”). The Report and the corresponding consent of the “Qualified Persons” are filed as Exhibits 99.1, 23.1, 23.2, 23.3, 23.4 and 23.5, respectively, to this Current Report on Form 8-K and are incorporated herein by reference.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

  

Description

23.1    Consent of Qualified Person – Ausenco Engineering Canada Inc.
23.2    Consent of Qualified Person – RESPEC Company LLC
23.3    Consent of Qualified Person – WSP USA Inc.
23.4    Consent of Qualified Person – Geotechnical Mine Solutions
23.5    Consent of Qualified Person – SLR International Corporation
99.1    Technical Report Summary for the Grassy Mountain Gold Project effective May 26, 2026.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)

 


SIGNATURES

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

 

      Paramount Gold Nevada Corp.
Date: July 14, 2026     By:  

/s/ Rachel Goldman

      Rachel Goldman, Chief Executive Officer

Exhibit 99.1

 

LOGO


LOGO         LOGO

 

Date and Signature Page

This technical report summary (the TRS), entitled “Grassy Mountain Project: S-K 1300 Technical Report Summary, Oregon, United States of America” is current as of May 27, 2026 and has been prepared by:

 

Qualified Person or Firm

  

Responsible for the following sections

  

Signature

  

Date

Ausenco Engineering Canada ULC    1.1, 1.10, 1.16, 1.17.1, 1.18, 1.20, 1.21, 1.22, 2.1, 2.2, 2.3, 2.4.1, 2.5, 2.6, 2.7, 2.8, 9.2.1, 9.3.1, 10, 13.3, 14, 15.1, 15.2, 15.7.3, 15.8, 15.9, 15.10, 16, 18.1.1, 18.1.2, 18.1.3, 18.1.4, 18.1.5, 18.1.6, 18.1.7, 18.1.9, 18.1.10.2, 18.1.11, 18.1.12, 18.1.13, 18.2.1, 18.2.3, 18.2.4, 19, 22.1, 22.6, 22.11, 22.12.1, 22.12.2, 22.12.6, 22.13, 22.15, 22.16, 22.17, 22.18.1.2, 22.18.1.5, 22.18.1.9, 22.18.1.10, 22.18.2.2, 23.1, 23.2, 23.7, 24, 25    “signed”    July 14, 2026
Geotechnical Mine Solutions Inc.    2.4.2, 13.2, 13.4, 13.5, 13.6, 13.11.6, 22.10, 23.5, 24    “signed”    July 14, 2026
RESPEC Company LLC (Geology and Resources)    1.5, 1.6, 1.7, 1.8, 1.9, 1.11, 1.12, 2.4.3, 5, 6, 7, 8, 9.1, 9.2.2, 9.3.2, 11, 22.3, 22.4, 22.5, 22.7, 22.18.1.1, 22.18.1.3, 22.18.2.1, 23.3, 24, 25.2, 25.3, 25.5    “signed”    July 14, 2026
RESPEC Company LLC (Mine Engineering)    1.13, 1.14, 1.15, 2.4.3, 12, 13.1, 13.7, 13.8, 13.9, 13.10, 13.11.1, 13.11.2, 13.11.3, 13.11.4, 13.11.5, 13.11.7, 13.11.8, 13.12, 13.13, 13.14, 18.1.8, 18.2.2, 22.8, 22.9, 22.18.1.4, 22.18.1.7, 22.18.1.8, 22.18.2.3, 22.18.2.4, 22.18.2.6, 22.18.2.7, 23.4, 24, 25.2, 25.3, 25.5    “signed”    July 14, 2026
SLR International Corporation    1.19, 2.4.4, 3.5, 9.2.3, 9.3.3, 17, 18.1.14, 22.14, 22.18.1.6, 22.18.2.5, 23.6, 23.8, 24, 25.2, 25.3    “signed”    July 14, 2026
WSP USA Inc.    1.17.2, 1.17.3, 1.17.4, 1.17.5, 2.4.5, 15.3, 15.4, 15.5, 15.6, 15.7.1, 15.7.2, 18.1.10.1, 22.12.3, 22.12.4, 22.12.5, 24, 25.2, 25.3    “signed”    July 14, 2026
Paramount Gold Nevada Corp.    1.2, 1.3, 1.4, 3.1, 3.2, 3.3, 3.4, 3.6, 3.7, 3.8, 4, 20, 21, 22.2    “signed”    July 14, 2026


LOGO         LOGO

 

Table of Contents

 

1  Executive Summary

     1  

1.1  Introduction

     1  

1.1.1  Terms of Reference

     1  

1.1.2  Effective Dates

     1  

1.2  Property Description

     2  

1.3  Mineral Tenure, Surface Rights, Water Rights, Royalties and Agreements

     2  

1.4  Accessibility, Climate, Local Resources, Infrastructure and Physiography

     3  

1.5  History

     3  

1.6  Geological Setting, Mineralization and Deposit

     4  

1.7  Exploration

     4  

1.8  Sample Preparation, Analyses and Security

     5  

1.9  Data Verification

     6  

1.10  Mineral Processing and Metallurgical Testwork

     7  

1.11  Mineral Resource Estimate

     8  

1.12  Mineral Resource Statement

     10  

1.13  Mineral Reserve Estimate

     10  

1.14  Mineral Reserve Statement

     12  

1.15  Mining Methods

     12  

1.15.1 Overview

     12  

1.15.2 Mine Design

     13  

1.15.3 Mine Production Plan

     14  

1.16  Processing and Recovery Methods

     15  

1.17  Infrastructure

     18  

1.17.1 Overview

     18  

1.17.2 Temporary Waste Rock Storage Facilities (TWRSF) and Borrow Pits

     18  

1.17.3 Tailings Storage Facility

     18  

1.17.4 Water Management

     19  

1.17.5 Water Balance

     19  

1.18  Market Studies and Contracts

     19  

1.19  Environmental, Permitting and Social Considerations

     20  

1.19.1 Environmental Considerations

     20  

1.19.2 Permitting Considerations

     20  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page i

May 27, 2026


LOGO         LOGO

 

1.19.3 Social Considerations

     20  

1.19.4 Closure and Reclamation Considerations

     20  

1.20  Capital and Operating Cost

     20  

1.20.1 Capital Cost Estimate

     20  

1.20.2 Operating Cost Estimate

     21  

1.21  Economic Analysis

     22  

1.21.1 Economic Summary

     22  

1.21.2 Sensitivity Analysis

     23  

1.22  Conclusions

     23  

2  Introduction

     24  

2.1  Introduction

     24  

2.2  Terms of Reference

     24  

2.3  Qualified Persons (QP)

     24  

2.4  Site Visits and Scope of Personal Inspection

     25  

2.4.1  Site Inspection by the Qualified Person of Ausenco

     25  

2.4.2  Site Inspection by the Qualified Person of GMS

     25  

2.4.3  Site Inspection by the Qualified Persons of RESPEC

     26  

2.4.4  Site Inspection by the Qualified Person of SLR

     26  

2.4.5  Site Inspection by the Qualified Person of WSP

     26  

2.5  Effective Dates

     26  

2.6  Information Sources and References

     27  

2.7  Previous Technical Reports

     27  

2.8  Currency, Units, Abbreviations and Definitions

     28  

3  Property Description

     34  

3.1  Introduction

     34  

3.2  Mineral Tenure

     35  

3.2.1  Mineral Concession Payment Terms

     35  

3.2.2  Land Access and Ownership Agreements

     35  

3.2.3  Seabridge Gold Corporation

     35  

3.2.4  Sherry and Yates, Inc.

     36  

3.2.5  Cryla LLC

     36  

3.3  Royalties and Additional Encumbrances

     37  

3.3.1  Seabridge Gold

     37  

3.3.2  Sherry and Yates

     37  

3.3.3  Cryla

     38  

3.3.4  Other Encumbrances

     38  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page ii

May 27, 2026


LOGO         LOGO

 

3.4  Environmental Liabilities

     38  

3.5  Environmental Permitting

     38  

3.6  Surface Rights

     39  

3.7  Water Rights

     39  

3.8  Summary Statement

     39  

4  Accessibility, Climate, Local Resources, Infrastructure and Physiography

     40  

4.1  Access

     40  

4.2  Physiography

     41  

4.3  Climate

     42  

4.4  Water Supply

     42  

4.5  Power

     42  

4.6  Infrastructure

     42  

4.7  Community Services

     42  

5  History

     44  

5.1  Introduction

     44  

5.2  1986-1996 Exploration

     44  

5.2.1  Atlas 1986-1992

     44  

5.2.2  Newmont 1992-1996

     45  

5.2.3  1996 Exploration at Outlying Targets within the Grassy Mountain Claims Group

     45  

5.3  1998-2016 Exploration

     48  

5.3.1  Tombstone 1998

     48  

5.3.2  Seabridge 2000-2010

     48  

5.3.3  Calico 2011-2016

     49  

5.4  Production

     50  

6  Geological Setting, Mineralization and Deposit

     51  

6.1  Introduction

     51  

6.2  Regional Geologic Setting

     51  

6.3  Local and Project Geology

     51  

6.4  Grassy Mountain Deposit

     54  

6.4.1  Geology

     54  

6.4.2  Structure

     56  

6.4.3  Alteration and Mineralization

     56  

6.5  Deposit Types

     58  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page iii

May 27, 2026


LOGO         LOGO

 

7  Exploration

     60  

7.1  Exploration

     60  

7.2  Drilling

     62  

7.2.1  Historical Drilling, 1987-2012

     66  

7.2.2  Paramount 2016–2019

     68  

7.3  Drill-Hole Collar and Down-Hole Surveys

     71  

7.4  Sample Quality

     72  

7.4.1  Core Samples

     72  

7.4.2  RC Samples

     74  

7.5  Summary Statement

     75  

8  Sample Preparation, Analyses, and Security

     76  

8.1  Introduction

     76  

8.2  Sample Preparation, Analysis and Security

     76  

8.2.1  Atlas 1987-1992

     76  

8.2.2  Newmont 1992-1996

     76  

8.2.3  Tombstone 1998

     77  

8.2.4  Calico 2011-2012

     77  

8.2.5  Paramount 2016-2019

     79  

8.3  Quality Assurance/Quality Control Procedures

     79  

8.3.1  Atlas QA/QC, 1987–1992

     79  

8.3.2  Newmont QA/QC, 1992–1996

     80  

8.3.3  Tombstone QA/QC, 1998

     80  

8.3.4  Calico QA/QC, 2011–2012

     81  

8.3.5  Paramount QA/QC, 2016–2019

     81  

8.4  Quality Assurance/Quality Control Results

     82  

8.4.1  Atlas, 1987–1992

     82  

8.4.2  Newmont, 1992–1996

     87  

8.4.3  Tombstone 1998

     89  

8.4.4  Calico, 2011–2012

     90  

8.4.5  Paramount 2016–2017

     93  

8.4.6  Paramount 2018–2019

     100  

8.4.7  Discussion of QA/QC Results

     100  

8.5  Summary Statement

     100  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page iv

May 27, 2026


LOGO         LOGO

 

9  Data Verification

     101  

9.1  Drill-Hole Data

     101  

9.1.1  Collar Data

     101  

9.1.2  Down-Hole Survey Data

     102  

9.1.3  Assay Data

     102  

9.1.4  Additional Data Verification

     103  

9.2  Site and Field Office Inspections

     103  

9.2.1  Ausenco

     103  

9.2.2  RESPEC

     103  

9.2.3  SLR

     104  

9.3  Summary Statement

     104  

9.3.1  Ausenco

     104  

9.3.2  RESPEC

     104  

9.3.3  SLR

     105  

10  Mineral Processing and Metallurgical Testing

     106  

10.1  Introduction

     106  

10.2  Historical Testwork Programs

     107  

10.2.1 Historical Studies 1989 to 2012

     107  

10.2.2 Historical Testwork from 2018 PFS

     107  

10.3  2020 FS Testwork

     108  

10.3.1 Objectives

     108  

10.3.2 SGS Testwork Program 15944-002 Scope of Work

     108  

10.3.3 McClelland Testwork Program MLI 4551 Scope of Work

     108  

10.3.4 Sample Selection for SGS Program 15944-02

     108  

10.3.5 Sample Selection for McClelland Program MLI 4551

     109  

10.4  Presentation and Discussion of Results

     110  

10.4.1 Ore Characterization and Deleterious Elements

     110  

10.4.2 Comminution Test Results

     111  

10.4.3 Mineralogical Analysis

     112  

10.4.4 Leach Tests

     113  

10.4.5 Cyanide Destruction

     118  

10.5  Metallurgical Variability

     119  

10.5.2 Sample Selection for SGS Program 15944-02

     120  

10.5.3 Sample Selection for McClelland Program MLI 4551

     120  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page v

May 27, 2026


LOGO         LOGO

 

10.6  Recovery Estimation

     120  

10.6.1 Leach Recovery, SGS Program 15944-001, SGS Program 15944-002 and McClelland Program MLI 4551

     120  

10.7  Summary

     126  

10.8  Qualified Person’s Opinion on Data Adequacy

     127  

11  Mineral Resource Estimates

     128  

11.1  Introduction

     128  

11.2  Grassy Mountain project Data

     128  

11.2.1 Drill-Hole Database

     128  

11.2.2 Topography

     128  

11.3  Deposit Geology Relevant to Resource Modelling

     128  

11.4  Geologic Modeling

     130  

11.5  Water Table and Oxidation Modeling

     130  

11.6  Density Modeling

     130  

11.7  Gold and Silver Modeling

     131  

11.7.1 Mineral Domains

     131  

11.7.2 Assay Coding, Capping, and Compositing

     137  

11.7.3 Block Model Coding

     139  

11.7.4 Grade Interpolation

     139  

11.7.5 Model Checks

     141  

11.8  Grassy Mountain Mineral Resources

     141  

11.8.1 Pit Optimizations, Cutoff Grades and Reporting Prices

     141  

11.8.2 Mineral Resources

     143  

11.8.3 Classification

     150  

11.9  Additional Comments on the Modeling of the Mineral Resources

     152  

12  Mineral Reserve Estimates

     153  

12.1  Introduction

     153  

12.1.1 Estimation Procedure

     153  

12.2  Mineral Reserve Statement

     154  

12.3  Economic Cut-off Grade Calculation

     154  

12.3.1 Gold Price

     154  

12.3.2 Silver Price

     156  

12.4  Stope Design

     156  

12.5  Dilution and Recovery

     158  

12.5.1 External Dilution

     158  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page vi

May 27, 2026


LOGO         LOGO

 

12.5.2 Internal Dilution

     159  

12.5.3 Mining Recovery

     159  

12.6  Discussion of Mineral Reserves

     159  

12.7  Classification

     159  

13  Mining Methods

     161  

13.1  Mining Method Selection

     161  

13.1.1 Underhand Mechanized Cut-and-Fill Mining

     161  

13.1.2 Mining Method Sequence

     165  

13.2  Geotechnical Analysis

     167  

13.2.1 Overview

     167  

13.2.2 Geotechnical Characterization

     168  

13.2.3 Golder Geotechnical Appraisal

     169  

13.2.4 Ausenco Geotechnical Work

     171  

13.2.5 Feasibility Study Geotechnical Analysis

     173  

13.2.6 Geotechnical Model

     176  

13.2.7 Summary of Geotechnical Analysis and Evaluation for Underground Mining

     178  

13.3  Hydrogeological modelling

     178  

13.4  Excavation Design

     178  

13.4.1 Mining Method Selection

     178  

13.4.2 Drift Sizes and Stability Assessments

     179  

13.5  Numerical Modelling

     182  

13.5.1 Ground Support

     189  

13.5.2 Ground Monitoring Program

     190  

13.5.3 Global Extraction Sequence

     190  

13.6  Portal Design

     191  

13.7  Grade Control

     192  

13.8  Personnel

     192  

13.9  Development Design

     192  

13.9.1 Mine Design Parameters

     192  

13.9.2 Level Access

     193  

13.9.3 Station Design

     194  

13.10 Equipment Selection

     195  

13.11  Production and Development Productivity Assumptions

     195  

13.11.1 Drilling and Bolting

     195  

13.11.2 Shotcrete

     197  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page vii

May 27, 2026


LOGO         LOGO

 

13.11.3 Blasting

   200

13.11.4 Mucking

   200

13.11.5 Hauling

   201

13.11.6 Backfilling

   203

13.11.7 Backfill Plant

   206

13.11.8 Production Scheduling

   208

13.12 Underground Infrastructure and Services

   209

13.12.1 Ventilation

   209

13.12.2 Underground Dewatering

   211

13.12.3 Underground Power

   212

13.12.4 Underground Communications

   213

13.12.5 Underground Refuge and Escape Ways

   213

13.13 Mining Costs

   214

13.14 Life-of-Mine Production

   214

14  Processing and Recovery Methods

   220

14.1  Introduction

   220

14.2  Process Design Criteria

   220

14.3  Process Flowsheet Development

   222

14.4  Overall Process Description

   225

14.4.1 Crushing Circuit

   225

14.4.2 Grinding Circuit

   226

14.4.3 Leach/CIL

   226

14.4.4 Carbon Management

   227

14.4.5 Gold Room

   228

14.4.6 Cyanide Detoxification and Tailings Deposition

   229

14.4.7 Reagent Handling and Storage

   229

14.4.8 Air Supply and Distribution

   231

14.4.9 Water Supply and Distribution

   231

14.5  Personnel

   232

14.6  Sampling and Metallurgical Laboratory

   232

14.7  Projected Energy Requirements

   232

14.8  Project Water Requirements

   232

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page viii

May 27, 2026


LOGO         LOGO

 

15  Infrastructure

     234  

15.1  Introduction

     234  

15.2  Access

     236  

15.3  Temporary Waste Rock Storage Facility (TWRSF)

     236  

15.4  Basalt Borrow Quarry

     236  

15.5  Tailings Storage Facility

     237  

15.5.1 Topography, Drainage, and Vegetation

     239  

15.5.2 Past Studies, Subsurface Investigations, and Civil Design

     239  

15.5.3 Design Objectives

     240  

15.5.4 TSF Design

     241  

15.5.5 Monitoring

     243  

15.5.6 Closure

     244  

15.6  Closure Cover Borrow Areas

     245  

15.7  Water Management

     245  

15.7.1 Non-Contact Water Management

     245  

15.7.2 Contact Water Management

     247  

15.7.3 Site-wide Water Balance

     249  

15.8  Built Infrastructure

     250  

15.9  Camps and Accommodation

     251  

15.10 Power and Electrical

     251  

16  Market Studies

     252  

16.1  Introduction

     252  

16.2  Market Studies

     252  

16.3  Metal Pricing and Projections

     252  

16.3.1 Economic Analysis

     252  

16.3.2 Metal Pricing Forecasts

     253  

16.4  Contracts

     254  

16.5  QP Comment

     254  

17  Environmental Studies, Permitting, Plans, Negotiations or Agreements with Local Individuals or Groups

     255  

17.1  Introduction

     255  

17.2  Permit History

     257  

17.3  Project Permits

     257  

17.4  State of Oregon Permit Processing

     257  

17.4.1 Federal Plan of Operations Processing

     260  

17.4.2 Malheur County Permit Processing

     261  

17.5  Environmental Study Results and Known Issues

     261  

17.5.1 Baseline Studies

     261  

17.5.2 Geochemical Characterization and Groundwater Studies

     263  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page ix

May 27, 2026


LOGO         LOGO

 

17.6  Waste Disposal, Monitoring, Water Management

     264  

17.7  Social and Community Issues

     265  

17.8  Closure

     265  

17.9  Environmental and Permitting Risks and Opportunities

     266  

17.10 Qualified Person’s Opinion

     267  

18  Capital and Operating Costs

     268  

18.1  Capital Cost Estimate

     268  

18.1.1 Introduction

     268  

18.1.2 Cost Estimate Summary – Initial Capital

     269  

18.1.3 Cost Estimate Summary – Sustaining Capital

     271  

18.1.4 Definition of Costs

     271  

18.1.5 Methodology

     272  

18.1.6 Exchange Rates

     272  

18.1.7 Market Availability

     271  

18.1.8 Mining Capital Cost Estimate

     271  

18.1.9 Processing and Overall Site Infrastructure Capital Cost Estimate

     276  

18.1.10 Tailings Storage and Temporary Waste Rock Storage Facilities Capital Cost Estimate

     281  

18.1.11 Indirect Capital Cost Estimate

     282  

18.1.12 Owner’s Costs

     284  

18.1.13 Contingency

     285  

18.1.14 Reclamation and Closure Capital Cost Estimate

     285  

18.2  Operating Cost Estimate

     285  

18.2.1 Summary and Basis of Operating Cost Estimate

     285  

18.2.2 Mining Operating Cost Estimate

     286  

18.2.3 Process Operating Cost Estimate

     288  

18.2.4 General and Administrative Operating Cost Estimate

     291  

19  Economic Analysis

     292  

19.1  Forward-Looking Information

     292  

19.2  Methodology Used

     293  

19.3  Financial Model Parameters

     294  

19.4  Taxes

     294  

19.5  Royalty

     294  

19.6  Economic Analysis

     295  

19.7  Sensitivity Analysis

     299  

19.8  Conclusion – Economic Analysis

     302  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page x

May 27, 2026


LOGO         LOGO

 

20  Adjacent Properties

     303  

21  Other Relevant Data and Information

     304  

22  Interpretation and Conclusions

     305  

22.1  Introduction

     305  

22.2  Mineral Tenure, Surface Rights, Water Rights, Royalties and Agreements

     305  

22.3  Geology and Mineralization

     305  

22.4  Exploration

     306  

22.5  Analytical Data Collection in Support of Mineral Resource Estimation

     306  

22.6  Metallurgical Testwork

     306  

22.7  Mineral Resource Estimation

     307  

22.8  Mineral Reserve Estimates

     308  

22.9  Mining Method

     308  

22.10 Geotechnical Considerations

     309  

22.11 Processing and Recovery Methods

     310  

22.12 Infrastructure

     310  

22.12.1 Key Infrastructure

     310  

22.12.2 Roads and Power

     310  

22.12.3 Waste Rock Storage and Borrow Pits

     310  

22.12.4 Tailings Storage Facility

     310  

22.12.5 Water Management

     311  

22.12.6 Water Supply

     311  

22.13 Markets and Contracts

     311  

22.14 Environmental, Permitting and Social Considerations

     312  

22.15 Capital Cost Estimate

     312  

22.16 Operating Cost Estimate

     313  

22.17 Economic Analysis

     313  

22.18 Risks and Opportunities

     314  

22.18.1 Risks

     314  

22.18.2 Opportunities

     317  

23  Recommendations

     319  

23.1  Introduction

     319  

23.2  Metallurgical Testing

     319  

23.3  Mineral Resource Estimate

     319  

23.4  Mining Methods

     320  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xi

May 27, 2026


LOGO         LOGO

 

23.5  Geotechnical

     321  

23.6  Hydrology

     323  

23.7  Infrastructure

     323  

23.8  Environmental Studies, Permitting and agreements with local individuals or groups

     324  

24  References

     325  

25  Reliance on Information Provided by the Registrar

     331  

25.1  Introduction

     331  

25.2  Property Agreements, Mineral Tenure, Surface Rights and Royalties

     331  

25.3  Environmental, Permitting, Closure, and Social and Community Impact

     331  

25.4  Taxation

     332  

25.5  Markets

     332  
Appendix A – Claims List      333  

List of Tables

 

Table 1-1:   Grassy Mountain Mineral Resource Estimate Inclusive of Mineral Reserves – Effective date: February 28, 2026      10  
Table 1-2:   Cut-off Grade Input Parameters for Gold Metal      11  
Table 1-3:   Gold and Silver Mineral Reserve Estimates      12  
Table 1-4:   Initial Capital Cost Estimate Summary (direct and indirect)      21  
Table 1-5:   Summary of forecast project economics      22  
Table 2-1:   Abbreviations and Acronyms      28  
Table 2-2:   Units of Measurement      31  
Table 7-1:   Grassy Mountain Claim Block Drilling Summary      62  
Table 7-2:   Paramount 2016–2019 RC Pre-Collar vs. Core Lengths      70  
Table 8-1:   Grassy Mountain Certified Reference Materials for 2011–2012      81  
Table 8-2:   Grassy Mountain Certified Reference Materials Employed by Paramount, 2016–2019      82  
Table 10-1:   Metallurgical Testwork Summary      106  
Table 10-2:   2018 PFS Testwork Scope      109  
Table 10-3:   Metallurgical Test Matrix for SGS Program 15944-002      109  
Table 10-4:   FS Production Composites Sample Composition      110  
Table 10-5:   Head Assays      110  
Table 10-6:   Hazen 1990 Comminution Results      111  
Table 10-7:   Summary of JK DWT Results      111  
Table 10-8:   Bond Rod Mill Grindability Test Results      112  
Table 10-9:   Ball Mill Work Indices      112  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xii

May 27, 2026


LOGO         LOGO

 

Table 10-10:   Average Cyanide and Lime Consumption      117  
Table 10-11:   Cyanide Destruction Test Results from Historical Work      118  
Table 10-12:   Cyanide Destruction Test Results – Continuous Test      118  
Table 10-13:   Leach Test Data Used for Recovery Estimation      121  
Table 10-14:   Estimated Additional Plant Losses for Gold      125  
Table 10-15:   Estimated Additional Plant Losses for Silver      126  
Table 11-1:   Hazen Research, Inc. tonnage Factors      130  
Table 11-2:   Combined Atlas and Paramount tonnage Factors      131  
Table 11-3:   Approximate Grade Ranges of Gold and Silver Domains      132  
Table 11-4:   Grassy Mountain Gold and Silver Assay Caps by Domain      137  
Table 11-5:   Descriptive Statistics of Grassy Mountain Coded Gold Assays      137  
Table 11-6:   Descriptive Statistics of Grassy Mountain Coded Silver Assays      138  
Table 11-7:   Descriptive Statistics of Grassy Mountain Gold Composites      138  
Table 11-8:   Descriptive Statistics of Grassy Mountain Silver Composites      138  
Table 11-9:   Estimation Parameters      140  
Table 11-10:   Pit Optimization Parameters      142  
Table 11-11:   Parameters Used to Determine Cut-Off Grade for Mineral Resources Potentially Amenable to Underground Mining Methods      143  
Table 11-12:   Grassy Mountain Gold and Silver Resources – Exclusive of Mineral Reserves      144  
Table 11-13:   Grassy Mountain Gold and Silver Resources – Inclusive of Mineral Reserves      145  
Table 11-14:   Resource Classification Parameters      151  
Table 12-1:   Mineral Reserves Statement      154  
Table 12-2:   Cut-off Grade Input Parameters for Gold Metal      155  
Table 12-3:   Total Mineral Reserves Multiplied by the Metal Price      156  
Table 12-4:   Stope Optimization Parameters      157  
Table 12-5:   Reserve Classification Parameters      160  
Table 13-1:   Rock Quality Categories      170  
Table 13-2:   Rock Quality Categories      172  
Table 13-3:   Summary of RMR (Bieniawski, 1976) Values by Area      173  
Table 13-4:   Intact Rock Strength for Geotechnical Units Calculated from PLTs      175  
Table 13-5:   Summary of RQD, RMR76, and GSI 2013 Values by Geotechnical Unit      177  
Table 13-6:   Strength Parameters for Geotechnical Units      177  
Table 13-7:   Iso-Probability Contours for Stable Cases Results      180  
Table 13-8:   Iso-Probability Contours for Failure Cases Results      181  
Table 13-9:   Reinforcement and Support Design for Mine Development Under Rock Mass Environment      189  
Table 13-10:   Reinforcement and Support Design for Mine Development Under Backfill Environment      189  
Table 13-11:   Mine Design Parameters      192  
Table 13-12:   Mining Mobile Equipment List      195  
Table 13-13:   Drilling First Principles Assumptions      196  
Table 13-14:   Bolting First Principles Assumptions      197  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xiii

May 27, 2026


LOGO         LOGO

 

Table 13-15:   Shotcrete First Principals Assumptions      198  
Table 13-16:   Blasting First Principles Assumptions      200  
Table 13-17:   Haulage First Principles Assumptions      202  
Table 13-18:   CRF Mix Recipe for UCS Testing      204  
Table 13-19:   Calendars by Crew      208  
Table 13-20:   Production Rates      208  
Table 13-21:   Production Limits on Production Fields      208  
Table 13-22:   Estimated Underground LOM Water Requirement      212  
Table 13-23:   Mine Production Summary      217  
Table 13-24:   Material to the Mill      218  
Table 13-25:   Development Schedule      220  
Table 14-1:   Process Design Criteria      241  
Table 15-1:   Stage Capacity Relationship      249  
Table 15-2:   Annual Average Water Balance      250  
Table 15-3:   Built Infrastructure Requirements      252  
Table 16-1:   Estimated Payability and Refining Costs      253  
Table 16-2:   Gold Price Average (LBMA PM), $/oz      253  
Table 16-3:   Silver Price Average (LBMA PM), $/oz      253  
Table 16-4:   Mid-term gold price estimate by year from various organizations      255  
Table 17-1:   Surface Disturbance for the Proposed Project      256  
Table 17-2:   Permitting      268  
Table 18-1:   Capital Cost Estimate Input Areas      270  
Table 18-2:   Initial Capital Cost Estimate Summary (direct and indirect)      270  
Table 18-3:   Initial Capital Cost Estimate by Major Discipline      271  
Table 18-4:   Sustaining Capital Cost Estimate Summary (direct and indirect)      273  
Table 18-5:   Exchange Rates used in the FS      273  
Table 18-6:   Underground Capital Costs      275  
Table 18-7:   Underground Leasing Costs      275  
Table 18-8:   Initial Mining Capital Cost Estimate Summary      280  
Table 18-9:   Initial Capital Cost Estimate Summary for Process and Site Infrastructure Areas      272  
Table 18-10:   Initial TSF Capital Cost Estimate Summary      284  
Table 18-11:   Initial Capital Cost Estimate Summary for Indirects      284  
Table 18-12:   Initial Owner’s Cost Estimate Summary      284  
Table 18-13:   Summary of operating costs over LOM      286  
Table 18-14:   Summary of Underground Mining Costs per ton      286  
Table 18-15:   Underground Labor Summary      287  
Table 18-16:   Average Annual Process Operating Cost      289  
Table 18-17:   Process Plant Labor      290  
Table 18-18:   Annual Average G&A Operating Cost Summary      291  
Table 19-1:   Summary of Forecast Project Economics      296  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xiv

May 27, 2026


LOGO         LOGO

 

Table 19-2:   Project Cashflow on an Annualized Basis      296  
Table 19-3:   Summary Pre-Tax Sensitivity Analysis      299  
Table 19-4:   Summary Post-Tax Sensitivity Analysis      300  
Table 23-1:   Phase 1 Recommended Work Program      318  
Table 23-2:   Recommended Work Program for Mineral Resource Estimate      319  
Table 23-3:   Recommended Work Program for Mining Methods      320  
Table 23-4:   Recommended Geotechnical Program      322  

List of Figures

 

Figure 1-1:   Proposed Mine Production Schedule (tons by period)      14  
Figure 1-2:   Simplified Overall Flowsheet      16  
Figure 1-3:   Proposed Plant Site Layout      17  
Figure 2-1:   Project Location Plan      25  
Figure 3-1:   Location of the Grassy Mountain Project      34  
Figure 3-2:   Grassy Mountain Claim Group      36  
Figure 3-3:   Sherry and Yates Area of Interest      37  
Figure 4-1:   Access to Grassy Mountain Claims Group      40  
Figure 4-2:   Photograph of Grassy Mountain Area Looking      41  
Figure 4-3:   Proposed Power Source for the Planned Operation      43  
Figure 5-1:   Outlying Target Area Map      46  
Figure 5-2:   Map of 2012 CSMAT Lines      49  
Figure 5-3:   CSAMT Inversion: Resistivity at 328 to 656 Feet Below Surface      50  
Figure 6-1:   Grassy Mountain Regional Geology      52  
Figure 6-2:   Stratigraphic Column for the Grassy Mountain Area      53  
Figure 6-3:   Grassy Mountain Deposit Area Geologic Map      55  
Figure 6-4:   Conceptual Hot-Springs Epithermal Deposit Model      59  
Figure 7-1:   2018 Aerial Magnetic Survey of Grassy Mountain Area      61  
Figure 7-2:   Locations of Drill Holes Within the Grassy Mountain Claims Group      63  
Figure 7-3:   Locations of Holes Drilled in the Grassy Mountain Deposit Area      65  
Figure 7-4:   Gold Grade vs. RQD      73  
Figure 7-5:   Gold Grade vs. Core Recovery      74  
Figure 8-1:   Cone Analyses of Preparation Duplicates Relative to Original Chemex Gold Assays      83  
Figure 8-2:   Hunter Analyses of Preparation Duplicates Relative to Original Chemex Gold Assays      84  
Figure 8-3:   Chemex Analyses of RC Field Duplicates Relative to Original Chemex Gold Assays      85  
Figure 8-4:   Shasta Check Analyses Relative to Original Chemex Gold Assays      86  
Figure 8-5:   RMGC Check Analyses Relative to Original RMGC Gold Assays      87  
Figure 8-6:   RMGC Core Duplicate “B” Relative to RMGC “A” Gold Assays      88  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xv

May 27, 2026


LOGO         LOGO

 

Figure 8-7:   AAL Preparation Duplicate Analyses Relative to AAL Original Gold Assays      89  
Figure 8-8:   Chart of ALS Analyses of CRM CDN-GS-3J      91  
Figure 8-9:   Chart of ALS Analyses of Coarse Blanks – Calico      92  
Figure 8-10:   AAL Pulp Checks of ALS Original Gold Analyses      94  
Figure 8-11:   Chart of ALS Analyses of Coarse Blanks – Paramount      95  
Figure 8-12:   ALS Gold Analyses Preparation Duplicates – Paramount      96  
Figure 8-13:   Core Duplicates Relative to Original Gold Assays – Paramount      97  
Figure 8-14:   Second Set of Paramount Core Duplicates Relative to Original Gold Assays      98  
Figure 8-15:   Paramount RC Duplicates Relative to Original Gold Analyses      99  
Figure 10-1:   Gold Leach Extraction Rate      114  
Figure 10-2:   Gold Leach Extraction Rate for Grade Variability Samples      115  
Figure 10-3:   Silver Leach Extraction Rate for Grade Variability Samples      116  
Figure 10-4:   Drill Hole and Interval Locations for Samples in the SGS 2018 and 2020 and McClelland Programs      119  
Figure 10-5:   Relationship Between Leach Feed and Residue Grades for Gold      123  
Figure 10-6:   Relationship Between Leach Feed and Residue Grades for Silver      123  
Figure 10-7:   Predicted versus Measured Recovery for Gold      124  
Figure 10-8:   Predicted versus Measured Recovery for Silver      125  
Figure 11-1:   Cross-section 3050 Showing Geology and Gold Domains      133  
Figure 11-2:   Cross-section 3050 Showing Geology and Silver Domains      134  
Figure 11-3:   Cross-section 3250 Showing Geology and Gold Domains      135  
Figure 11-4:   Cross-section 3250 Showing Geology and Silver Domains      136  
Figure 11-5:   Cross-section 3050 Showing Block-Model Gold Grades      146  
Figure 11-6:   Cross-section 3050 Showing Block-Model Silver Grades      147  
Figure 11-7:   Cross-section 3250 Showing Block-Model Gold Grades      148  
Figure 11-8:   Cross-section 3250 Showing Block-Model Silver Grades      149  
Figure 12-1:   Monthly Average Gold Price, $/oz      155  
Figure 12-2:   Mine Production Design of Level 3210, Plan View      158  
Figure 12-3:   Ore and Waste Designation      160  
Figure 13-1:   Grassy Mountain Mine Cross-section Looking North      161  
Figure 13-2:   Proposed Grassy Mountain Mine Plan (plan view)      162  
Figure 13-3:   Drift Profiles      163  
Figure 13-4:   Production Drift Layout (Section Looking East)      164  
Figure 13-5:   Detailed level Sequence for a Typical Level      165  
Figure 13-6:   Mining Lifts      166  
Figure 13-7:   Golder Rock Mass Rating (all 2016–2017 core)      170  
Figure 13-8:   RMR 76 Histogram from 27 Drill Holes      171  
Figure 13-9:   Examples of Three Geotechnical Rock Classes      173  
Figure 13-10:   GM19-37 Core Trays (89.5 to 105.5 ft.) – High Variability in Geotechnical Conditions      174  
Figure 13-11:   Iso-Probability Contours for Stable Cases      180  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xvi

May 27, 2026


LOGO         LOGO

 

Figure 13-12:   Iso-probability contours for failure cases (Mawdesley, 2001)      181  
Figure 13-13:   Modeling Results for Decline Ramp; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements      183  
Figure 13-14:   Modeling Results for Topcut A; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements      184  
Figure 13-15:   Modeling Results for Undercut B; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements      185  
Figure 13-16:   Modeling Results for Undercut C; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements      186  
Figure 13-17:   Three-Dimensional Model of Finite Difference      187  
Figure 13-18:   Level Access Layout (Looking North)      193  
Figure 13-19:   Station Design      194  
Figure 13-20:   Sandvik DD422i      196  
Figure 13-21:   GetMan Proshot Concrete Sprayer      197  
Figure 13-22:   GetMan ProMix 6      198  
Figure 13-23:   3360 Shotcrete Thickness (units in inches)      199  
Figure 13-24:   Sandvik LH307 Underground Loader      201  
Figure 13-25:   Sandvik TH320 trucks      201  
Figure 13-26:   Waste Haulage by Year      203  
Figure 13-27:   Mixing, Casting and Curing Process      205  
Figure 13-28:   UCS Results vs Curing Time      206  
Figure 13-29:   Simem WB100 Backfill Plant      207  
Figure 13-30:   Ventilation Network (isometric view looking west)      209  
Figure 13-31:   Ventilation Network (Section View Looking Northwest)      210  
Figure 13-32:   Surface Ventilation Fan (Section View)      210  
Figure 13-33:   Design of Vent Raises      211  
Figure 13-34:   Mine Load Center (1000 kVA)      213  
Figure 13-35:   Mobile Refuge Station      214  
Figure 13-36:   Proposed Mine Production Schedule (tons by period)      218  
Figure 13-37:   Mine Production Schedule (ounces by period)      218  
Figure 14-1:   Simplified Overall Flowsheet      222  
Figure 14-2:   Proposed Plant Site Layout      223  
Figure 14-3:   Projected Daily Plant Water Balance, at average LOM throughput      232  
Figure 15-1:   Proposed Infrastructure Layout Plan      234  
Figure 15-2:   Overall TSF Layout      237  
Figure 15-3:   TSF Main (North) Embankment Cross-section      241  
Figure 15-4:   Site-wide Hydrologic Catchment Areas      245  
Figure 15-5:   Process Plant Stormwater Contact and Non-contact Catchment Areas      247  
Figure 18-1:   Proposed Mine Organizational Chart      287  
Figure 19-1:   Forecast Project Post-Tax Unlevered, Undiscounted Free Cash Flow ($ M)      294  
Figure 19-2:   Pre-Tax NPV & IRR Sensitivity Results      299  
Figure 19-3:   Post-Tax NPV & IRR Sensitivity Results      299  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page xvii

May 27, 2026


LOGO         LOGO

 

1

EXECUTIVE SUMMARY

1.1

Introduction

Ausenco Engineering Canada ULC (Ausenco), Geotechnical Mine Solutions Inc. (GMS), RESPEC Company LLC (RESPEC), SLR International Corporation (SLR) and WSP USA Inc. (WSP) compiled an updated technical report summary (the Report) on a feasibility study (the FS) completed on the Grassy Mountain Project (the Project) for Paramount Gold Nevada Corp. (Paramount), located in Oregon, USA.

This Report updates the previously filed technical report summary entitled, “Grassy Mountain Project: S-K 1300 Technical Report Summary on Feasibility Study, Oregon, United States” with an effective date of June 30, 2022. Updates include the mineral resource estimate, mineral reserve estimate, capital costs, operating costs and the economic analysis.

Paramount holds its Project interest through an indirectly wholly owned subsidiary, Calico Resources USA Corp. (Calico).

 

1.1.1

Terms of Reference

Measurement units used in this Report are generally U.S. customary; however, certain data, such as analytical and metallurgical testwork units may be presented in metric units. Unless otherwise stated, all monetary amounts are in United States dollars (USD).

Mineral resources and mineral reserves are reported using the definitions in subpart 229.1300 – Disclosure by Registrants Engaged in Mining Operations in Regulations (S-K 1300).

 

1.1.2

Effective Dates

The Report has a number of effective dates as follows:

 

   

Mineral Resource estimates: February 28, 2026

 

   

Mineral Reserve estimate: May 15, 2026

 

   

Date of financial analysis that supports the Mineral Reserves: May 27, 2026.

The overall effective date of this Report is the effective date of the financial analysis, which is May 27, 2026.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 1

May 27, 2026


LOGO         LOGO

 

1.2

Property Description

The Grassy Mountain deposit is situated near the western edge of the Snake River Plain in eastern Oregon, 20 miles (mi) south of the town of Vale, Oregon and about 70 miles west of the city of Boise, Idaho. Support services for mining and other resource sector industries in the region would primarily be provided by these communities. The closest major airport is at Boise, which is a commercial airport served by all major U.S. airlines.

Access to the main Grassy Mountain deposit within the Grassy Mountain claims group is provided by Twin Springs Road, a seasonally maintained unpaved road that originates at Russell Road, a paved two-lane county road that joins with U.S. Highway 20 approximately four miles west of Vale.

 

1.3

Mineral Tenure, Surface Rights, Water Rights, Royalties and Agreements

The Grassy Mountain Project is located within Malheur County and is comprised of the Grassy Mountain claims group, which covers 9,300 acres. The mineral tenure holdings comprise 436 unpatented lode and mill site claims, three patented claims, and a land lease for 28 unpatented lode mining claims. Claims are held in the name of Paramount’s U.S. subsidiary, Calico.

Patented claims were individually surveyed at the time of location. Unpatented claim and fee land boundaries were established initially by handheld global positioning system (GPS) units and were formally surveyed in 2011.

Calico acquired all right, title and interest in the Project, including all existing exploration and water rights pertaining to the Grassy Mountain Project, pursuant to a “Deed and Assignment of Mining Properties” between Seabridge Gold Inc. (Seabridge Gold), Seabridge Gold Corporation (collectively Seabridge) and Calico dated February 5, 2013. Paramount acquired Calico in July 2016 and amalgamated the two companies.

Paramount’s 100% ownership of the Grassy Mountain project is subject to underlying agreements and royalties.

Seabridge Gold is entitled to a 10% net profits interest (NPI) royalty. Pursuant to the Deed of Royalties, within 30 days following the day that Calico made a production decision and construction financing was secured, Seabridge may elect to cause Calico to purchase the 10% NPI for 10 million CAD. Otherwise Seabridge will retain the 10% NPI. Seabridge, at the Report effective date, is the second largest Paramount shareholder and has indicated that it will convert its NPI into equity in Paramount, thus the Seabridge NPI has not been included in the FS.

Sherry and Yates, Inc. (Sherry and Yates) are entitled to a 1.5% royalty of the gross proceeds on any production from three patented and 37 unpatented mining claims, and a surrounding 12 mile area of interest. The royalty is not subject to any advance-royalty payments. The royalty covers the area of the Grassy Mountain deposit.

Cryla LLC (Cryla) leased 28 unpatented lode mining claims located west of Grassy Mountain to Calico in 2018. Calico is required to make an annual lease payment of $60,000 for the ongoing 25-year lease agreement. Calico is eligible to acquire the Property for $560,000 plus $3/oz of gold reserves, as defined by a pre-feasibility or higher confidence-level study. Cryla is entitled to a 2% net smelter return (NSR) if the gold price is ≤$1,500/oz and a 4% NSR if the gold price >$1,500/oz. Calico is entitled to reduce the NSR to 1% by paying Cryla $800,000 under any circumstances. No Mineral Resources or Mineral Reserves are estimated on the Cryla claims.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 2

May 27, 2026


LOGO         LOGO

 

Paramount holds three patented claims over the Grassy Mountain deposit, which provides surface rights for that area. The surrounding surface rights associated with the proposed locations of the Project surface facilities belong to the Federal government and are managed by the Vale District Bureau of Land Management (BLM) office.

Paramount holds a water right granted by the Oregon Water Resources Department to Calico. The water right was issued on April 5, 1990, through State of Oregon Water Rights Application G-11847 and Permit G-10994. Use is limited to not more than 2.0 ft3/s (897.6 gpm) measured at the well. On October 16, 2019, the State of Oregon issued a new Permit to Appropriate the Public Waters (G-18337) that replaces the previous permit and includes the requested modifications. This permit does not change the 2.0 ft3/s of water use allowed.

 

1.4

Accessibility, Climate, Local Resources, Infrastructure and Physiography

The climate is semi-arid and continental-interior in type. Average annual precipitation is approximately about nine inches, roughly half of which falls as snow between November and March. Mining activities are expected to be conducted year-round.

The Project area is in the semi-arid high desert plateau region of eastern Oregon. Elevations range from 3,330 to 4,300 ft above mean sea level at the main Grassy Mountain claims group area. The terrain is mainly open steppe with mesas, broad valleys, and gently rolling hills to steeper uplands.

Vegetation across the entire area consists of sagebrush, weeds, and desert grasses tolerant of semi-arid conditions.

As of the effective date of this Report, groundwater monitoring wells and unpaved access and drilling roads are the only existing infrastructure within the Grassy Mountain Project area. The infrastructure required for the proposed operation is detailed in Section 15.

The nearest community to the Project is Vale, which has a population of approximately 1,700. Vale provides fuel, restaurants, lodging, groceries, hardware supplies, and equipment-repair shops are available in Vale. Other logistical support is available in the nearby communities of Nyssa and Ontario, both of which are located within 30 mi of the Project. The metropolitan area of Boise, Idaho, is approximately a 90-minute drive from the Project site. Mining personnel, equipment suppliers, engineering expertise, and telecommunications services are all expected to be readily available within the region.

 

1.5

History

Companies and individuals involved in exploration prior to Paramount’s Project interest include prospectors Richard “Dick” Sherry and Eugene “Skip” Yates (Sherry and Yates), Atlas Precious Metals (Atlas), Golden Predator Mines U.S. Inc., Newmont Exploration Ltd (Newmont), Tombstone Exploration Company Ltd. (Tombstone), Seabridge Gold, and Calico BC. Work completed included reconnaissance, geological mapping, geochemical sampling (soil, float, rock chip), geophysical surveys [airborne magnetic and radiometric, ground-based gravity, gradient array (IP/resistivity) controlled-source audio-frequency magnetotelluric (CSAMT)], core and reverse circulation (RC) drilling, and Mineral Resource estimation. This work defined the Grassy Mountain deposit, on which a feasibility study was completed in 1990 by Atlas assuming a combined heap leach/milling operation and open pit mining methods.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 3

May 27, 2026


LOGO         LOGO

 

1.6

Geological Setting, Mineralization and Deposit

The geological setting, hydrothermal alteration, styles of gold-silver mineralization, and close spatial and timing association with silica sinter deposition, indicate that Grassy Mountain is an example of the hot-springs subtype of low-sulfidation, epithermal precious-metals deposits.

The Miocene-age Lake Owyhee volcanic field is the regional host to a number of recognized epithermal hot-spring precious-metal deposits, of which the Grassy Mountain deposit is the largest. Initial large-volume peralkaline and subalkaline caldera volcanism was followed by subsidence, forming extensive grabens. These were filled by small-volume metaluminous high-silica rhyolite domes and flows, small-volume basalt flows and mafic vent complexes, and co-eval lacustrine and fluvial sediments.

The Grassy Mountain deposit extends for about 1,900 ft along a N60°E to N70°E axis, as much as 2,700 ft in a northwest–southeast direction, and as much as 1,240 ft vertically.

The deposit is hosted in units of the Miocene Grassy Mountain Formation, consisting of interbedded conglomerate, sandstone, siltstone, tuffaceous siltstone, mudstone, and several silica sinter deposits. It is situated within a zone of complex extensional block faulting and rotation, dominated by N30°W to N10°E striking normal faults (graben faults). A set of orthogonal, N70°E-striking high-angle faults of minor displacement are inferred to link the graben faults.

Silicification (silica sinter, pervasive silica flooding, and as cross-cutting chalcedonic veins, veinlets, and stockworks) is the principal hydrothermal alteration type associated with gold–silver mineralization. In some parts of the deposit, particularly within arkose and sandy conglomerate units, silicification can be accompanied by potassic alteration in the form of adularia flooding.

Mineralization is developed largely within the silicic and potassic alteration zones. Three distinct and overlapping types of gold–silver mineralization are recognized within the central core of the deposit. These are gold-bearing chalcedonic quartz ± adularia veins, disseminated mineralization in silicified siltstone and arkose, and gold and silver in bodies of clay matrix breccia. Gold mostly occurs as electrum along the vein margins or within microscopic voids Lower-grade mineralization envelopes the higher-grade core and, further from the core, extends outwards as stratiform, mineralized lenses parallel to bedding.

 

1.7

Exploration

Since acquiring its Project interest in 2016, Paramount has conducted an exploration review of the available Project data, helicopter-borne aeromagnetic and radiometric and CSAMT ground geophysical surveys, drilling, Mineral Resource and Mineral Reserve estimation, baseline environmental studies, and mining studies. A feasibility study was completed in 2020, with further update completed in 2022 and in 2026 (the work covered in this report).

A number of prospects were located during the exploration programs. Of these, the Crabgrass, Bluegrass, North Bluegrass, Ryegrass and Dennis’ Folly areas in the Grassy Mountain claims block were recommended for surface work with the goal of defining further exploration drill targets.

No production is known from the Project area.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 4

May 27, 2026


LOGO         LOGO

 

1.8

Sample Preparation, Analyses and Security

The database includes a total of 264,112 ft drilled by four historical operators (Atlas, Tombstone, Newmont, Calico BC), from 1987 through 2012, in 442 drill holes. Paramount drilled 34 holes for a total of 25,511 ft in 2016–2019 to bring the Project total to 476 holes and 289,623 ft drilled. Approximately 77% of the footage drilled was at, and adjacent to, the Grassy Mountain deposit area, although nearly 43% of the holes were drilled at outlying prospects, as well as for water wells.

The bulk of the drill holes in the Grassy Mountain deposit area was drilled using RC, accounting for 77% of the footage drilled. Holes drilled using core methods account for about 12% of the footage drilled in the deposit area, and holes drilled with RC pre-collars and core tails account for about 11%. A total of 256 of the drill holes in the Grassy Mountain deposit area support Mineral Resource estimation, including 34 Paramount drill holes and 252 historical drill holes.

During the Calico BC and Paramount drill programs, logging recorded lithological, alteration, mineralization, and structural information, including the angle of intersection of faults with the core, fault lineations, fractures, veins, and bedding. Up until Calico BC’s involvement in the Project in 2011, the Project coordinates were based on a local grid established by Atlas. All Calico and subsequent drill-hole collar surveys were collected directly in UTM coordinates. Where information is recorded, drill collars were located using total station, Trimble, survey-grade GPS, and Topcon Hiper V GPS Receivers instrumentation. Down hole surveys were performed, where recorded, using Eastman, REFLEX EZ-Track, gyroscopic, Goodrich-Humphrey surface-recording gyroscopic and Goodrich surface-recording gyroscopic instruments.

Wet RC cuttings were split using a variable or rotary wet-cone splitter positioned below the cyclone on the RC rigs. Dry cuttings were split under the cyclone with a Jones splitter. During the Calico BC and Paramount drill programs, core sample lengths generally did not exceed 5 ft and, where possible, correlated to the 5 ft drilling runs. Competent core was cut using either a hydraulic splitter or a diamond blade core saw. During the Newmont program material too fine to be sawed was carefully swept out of the core boxes for each sample interval, split into halves using a Jones splitter, and recombined with the half-core to be sent for assaying. During the Calico BC and Paramount drill programs, core that was intensely broken or very soft was split in half using a small scoop or putty knife.

Laboratories used for sample preparation and analysis include Chemex Analytical Laboratories (Chemex; Boise and Vancouver), Rocky Mountain Geochemical Corporation (RMCG; Salt Lake City); American Assay Laboratory (AAL; Reno); and ALS Minerals (ALS; Reno). All laboratories were independent. Accreditations for Chemex, RMCG and AAL at the time used are not known. ALS holds ISO 9001:2008 accreditation for quality management and ISO/IEC17025:2005 accreditation for selected analytical techniques.

Laboratories used for check analysis included Chemex, AAL, Cone Geochemical Laboratories (Cone; Denver), and Hunter Mining Laboratories (Hunter; Reno). Accreditations at the time are not known. The laboratories were independent.

Sample preparation and analytical methods included:

 

   

Chemex: dried, crushed to minus 1/8 inch, pulverized to 95% at minus 100 mesh. Gold and silver assays using 30 g aliquots and fire assay fusion, primarily with an atomic absorption (AA) finish.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 5

May 27, 2026


LOGO         LOGO

 

   

RMCG: dried, crushed to minus 10 mesh, pulverized to minus 48 mesh and repulverized to nominal, minus 150 mesh. Fire assayed for gold with a gravimetric and AA finishes. Screen-fire assays completed where gold values were >0.20 oz Au/ton.

 

   

AAL: dried, crushed to 8–10 mesh, pulverized to 90% -150 mesh. Gold assays via fire assaying with an AA finish. Silver via method D210, which included aqua-regia digestion.

 

   

ALS: dried, crushed to 75% at <6 mm, pulverized to 85% at <200 mesh (75 µm). Gold assays via fire assaying with an AA finish. A separate five-gram aliquot was used for inductively coupled plasma atomic-emission spectrometric (ICP-AES) determination of silver and 32 major, minor, and trace elements following a four-acid digestion. Gold overlimits re-assayed using fire assay with gravimetric finish. Silver overlimits re-assayed using 10-g aliquot with a four-acid digestion for silver and an AA finish or 30-g fire assay with a gravimetric finish.

The available Atlas quality assurance and quality control (QA/QC) data of consequence (the preparation and field duplicates) suggest that the original gold assay results may be overstated to some extent. However, the average grade of the duplicate dataset is much higher than the average grade of the Grassy Mountain deposit and repeat analyses of only the higher-grade portion of a deposit with free gold can yield lower results than original assays. Without further data, it is impossible to know whether there is a high bias in the Atlas results, although a comparison of resources with and without Paramount drill data suggests there are no material issues with the Atlas data. The Newmont QA/QC data do not identify any issues, while it is possible that the Tombstone gold values are slightly understated. No issues were revealed by the Paramount certified reference material (CRM), blank, and preparation-duplicate data. The core-duplicate data suggest that the Paramount gold assays of core, particularly at higher grades, may be understated to some degree. These data also serve to emphasize the importance of careful sampling and splitting of core-box fines. The variability evidenced by the duplicate data from all operators at Grassy Mountain does not exceed normal bounds, especially considering the presence of visible gold.

 

1.9

Data Verification

The Project drill-hole database was subjected to data verification and corrections prior to the initiation of the 2016–2017 drilling program. This verified database was periodically updated by RESPEC with information acquired during Paramount’s various drilling programs.

As part of the 2016–2017 drilling program, all prior drill-hole collars that could be identified in the field were re-surveyed. The collar locations of 82 Atlas drill holes, six Newmont drill holes, four Tombstone drill holes, and nine Calico drill holes were surveyed. RESPEC was provided the original digital file produced by the survey contractor, and RESPEC used this file to compare the new survey locations with those in the existing database. The scale of the discrepancies in the drill hole locations is not considered to be material due to the nature of the Grassy Mountain mineralization and the 10 x 10 x 10-ft block size used in modelling.

RESPEC compared the total depths of 47 historical drill holes against historical records and found no material errors.

Down-hole survey records from selected drill holes from the historical drilling were examined. No material errors were noted; errors that were identified were corrected in the database. The drill-collar azimuths and dips for 40 drill holes were checked against historical records and no discrepancies were found.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 6

May 27, 2026


LOGO         LOGO

 

The database assay values for selected intervals from historical drill holes were checked against historical documents. No material discrepancies were found; errors that were identified were corrected in the database.

RESPEC personnel conducted a number of site visits that included inspection of outcrop, visiting core and RC drill sites with ongoing sampling and logging, review of numerous mineralized intervals in drill core, review of all Project procedures related to logging, sampling, and data capture, and on-site evaluation of several target areas throughout the Project area.

The RESPEC QPs verified that the Grassy Mountain Project data are acceptable as used in this Report, most significantly to support the estimation and classification of the Mineral Resources and Reserves.

 

1.10

Mineral Processing and Metallurgical Testwork

In support of the FS, historical work conducted by Hazen Research Inc., Golden Sunlight, Newmont and Resource Development Inc. (RDI) was reviewed. The degree to which historical metallurgical samples are representative of the Grassy Mountain deposit is not known with certainty, but there is no evidence that the historical samples were not representative. Early historical work listed above is viewed as indicative or informative only since the qualified person (QP) was not able to reconcile the test results to drill hole locations and depth to confirm that these drill holes represent the ore in the current mine plan.

In the 2018 PFS metallurgical testing program, Paramount completed head grade analyses, comminution tests (JK drop-weight tests), gravity and leach tests, and rheology and solid/liquid separation tests on CIL tailings samples. This was supplemented in 2019 and 2020 FS metallurgical testing programs with chemical and mineralogical analysis, Bond ball and rod mill work index tests, and testwork on leaching, oxygen demand, and cyanide destruction testing.

Tests were performed on mineralization that is considered to be representative of the material that will be sent to the plant. Composite samples representing major lithologies, Year 1 and Year 2 production composites and a range of head grades aligned with the minimum and maximum values expected in the plant feed in the initial two years of production were tested in the 2019 and 2020 FS metallurgical testing programs.

The grade variability composite samples calculated gold and silver grades ranged from 0.104–0.383 oz/ton Au (3.57–13.13 g/t Au) and 0.149–0.628 oz/ton Ag (5.1–21.5 g/t Ag).

Comminution testing showed that all the samples tested are considered hard to very hard, with Bond ball mill work indices ranging from 20.8 to 32.0 kWh/ton.

Bottle roll and agitated batch leach tests showed that the samples were highly responsive to recovery by cyanidation at a grind size of 80% passing 150 mesh (106 µm) or finer, with leach recoveries ranging from 82.1–97.5% for gold and 59.0–84.6%for silver, dependent on leach feed grade.

Overall plant recoveries for gold are predicted to range from 89.5–94.9% for head grades of 0.096–0.58 oz/ton Au (3.3–17.4 g/t Au) over the life of mine (LOM). Overall plant recoveries for silver are predicted to range from 62.7–80.4% for head grades of 0.161–0.523 oz/ton Ag (5.5–17.9 g/t Ag) over the LOM.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 7

May 27, 2026


LOGO         LOGO

 

Cyanide destruction tests achieved <0.2 mg/L CNWAD, which is well within the maximum legislated value in Oregon of 30 mg/L.

Mercury grades were in the range of 0.054–0.077 oz/ton (1.86–2.64 g/t) in the leach feed, and the concentration of mercury in solution after leaching ranged from 0.08–0.26 mg/L. A retort and gas collection and scrubbing system was incorporated into the plant design to manage and control mercury in the process. Arsenic is present in the feed at concentrations ranging between 3.47–5.34 oz/ton (119–183 g/t) and is not expected to be problematic in processing. No other elements that may cause issues in the process plant or concerns with product marketability were noted.

 

1.11

Mineral Resource Estimate

Paramount supplied RESPEC with a set of detailed cross-sectional lithological and structural interpretations that covers most of the extent of the Grassy Mountain deposit. These cross-sections served as the base for RESPEC’s modeling of the gold and silver mineralization. During that process, RESPEC added some additional structures and made other minor modifications to Paramount’s structural interpretations.

The density values RESPEC used in the estimation were based on water-displacement method measurements performed by Atlas and Paramount. The density associated with the Grassy Mountain mineralization is consistent, and unmineralized rocks are distinctly less dense – likely a reflection of the strong silicification associated with all grades of mineralization compared to weak or absent silicification in unmineralized rocks. RESPEC used tonnage factors of 13.5 ft3/ton for mineralized material and 14.8 ft3/ton for non-mineralized material.

The Grassy Mountain gold-silver deposit is hosted by arkoses, siltstones, mudstones, and sinters of the Grassy Mountain Formation. From the assay data, RESPEC identified three gold-grade populations and three silver grade populations. The high-grade domains are comprised of a central core zone characterized by gold grades greater than 0.03 oz/ton Au and silver grades over 0.15 oz/ton Ag. Sub-vertical structures and sub-horizontal stratigraphy control the high-grade central core mineralization and domains within a broad envelope of primarily stratigraphically controlled low-grade mineralization. The highest-grade gold (>~0.25 oz Au/ton) and silver (>~0.4 oz/ton Ag) population strongly correlates with the presence of thin, often banded, quartz–chalcedony veins and veinlets and/or breccias. However, the highest-grade mineralization does not have sufficient continuity for confident domain modeling. Therefore, RESPEC did not explicitly model it.

RESPEC determined assay caps by inspecting distribution plots of the coded assays by domain and identifying high-grade outliers appropriate for capping, then capped gold at values ranging from 0.09–10 oz/ton Au and silver at values ranging from 0.12–7 oz/ton Ag.

RESPEC used level-plan gold and silver mineral-domain polygons to code volume partial percentages into a three-dimensional block model with a model bearing of 340° that consisted of 5-ft x 10-ft x 10-ft blocks (model x, y, z). RESPEC also coded the block model using a digital topographic surface.

RESPEC coded two estimation areas into the block model. In one, the stratigraphically-controlled mineralization dips shallowly at about -15° and encompasses most of the in the Grassy Mountain deposit. The second estimation area is located in the west–southwestern portion of the deposit where the dips of the stratigraphic units steepen to approximately -20°.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 8

May 27, 2026


LOGO         LOGO

 

Using length-weighted composites, RESPEC completed the grade interpolation in three passes in two estimation areas. In the outer estimation area, low-grade gold and silver domains, as well as areas outside modeled domains, were entirely estimated using search ellipses that reflect stratigraphic orientations. The high-grade gold and silver domains in estimation area two exhibit both sub-horizontal (stratigraphic) and high-angle (structural) controls. The first pass in the high-grade domain reflects high-angle structural controls. The second estimation pass applied a search ellipse reflective of stratigraphic control but did not overwrite grades estimated during pass 1. The third and final estimation pass was an isotropic pass that RESPEC used to estimate grades into blocks that had not been estimated by the first two passes.

The gold and silver high-grade domains captured multiple populations, which mandated restrictions on the search distances. The multiple populations lack sufficient continuity to be explicitly modeled as separate domains. RESPEC also used search restrictions because initial estimation runs without the restrictions resulted in unrealistic volumes and distribution of estimated high grades in the block model.

RESPEC interpolated gold and silver grades using inverse-distance to the third power (ID3), ordinary-kriging (OK), and nearest-neighbor (NN) methods and chose to report the estimate of mineral resources using the ID3 interpolations because the ID3 results more closely represented the geology and distribution of drill-hole assay data than those obtained by OK. RESPEC performed estimation passes independently for each mineral domain and coupled the estimated grades with the partial percentages of the mineral domains and the outside-domain volumes to enable the calculation of weight-averaged gold and silver grades for each block. Therefore, this methodology fully block-dilutes the final resource grades and their associated resource tonnages.

The Grassy Mountain deposit has the potential to be mined by open-pit methods. While Grassy Mountain’s mineral reserves are estimated on the basis of a proposed underground-mining scenario, the mineral reserves represent only a small subset of the entire gold-silver deposit. The deposit’s mineral resources are reported to reflect potential open-pit extraction and milling as the primary scenario, with a secondary scenario of potential underground mining of a very small quantity of material lying outside of the lower portions of the open pit.

RESPEC used a conceptual pit shell to constrain the Grassy Mountain deposit’s mineral resources, with the added constraint of a gold equivalent (AuEq) cut-off grade of 0.008 oz/ton AuEq applied to all model blocks lying within the optimized pit and calculated the oz/ton AuEq grade of each model block as follows:

oz/ton AuEq = oz/ton Au + (oz/ton Ag ÷ 129).

The factor of 129 reflects metal prices of $3,100/oz gold and $34/oz silver, as well as recoveries of 80% for gold and 60% for silver.

RESEPC estimated mineral resources potentially amenable to underground mining methods by applying a cut-off of 0.070 oz/ton AuEq to blocks lying immediately outside the optimized pit.

Both resource estimates are based on a 5,000 tons/day processing rate, with processing assumed to consist of crushing and milling followed by carbon-in-leach recovery.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 9

May 27, 2026


LOGO         LOGO

 

1.12

Mineral Resource Statement

Mineral resources are reported to be inclusive of the mineral resources that have been converted to mineral reserves, using the mineral resource definitions set out in S-K 1300. Mineral resources that are not mineral reserves do not have demonstrated economic viability. RESPEC is the qualified person firm responsible for the mineral resource estimate. The mineral resource estimates are presented in Table 1-1.

Table 1-1: Grassy Mountain Mineral Resource Estimate Inclusive of Mineral Reserves – Effective date: February 28, 2026

 

     Amount
(tons)
   Grade/qualities
(oz/ton Au)
   Grade/qualities
(oz/ton Ag)
   Cut-off grades (oz/
ton Au)
   Metallurgical
Recovery

Measured Mineral Resource

   33,999,000    0.016    0.063    Inside pit: 0.008    Au – 80%

Indicated Mineral Resource

   23,795,000    0.034    0.098    Outside pit: 0.070    Ag—60%

Measured + Indicated Mineral Resource

   57,794,000    0.023    0.077    Inside pit: 0.008    Au – 80%

Inferred Mineral Resource

   3,779,000    0.019    0.056    Outside pit: 0.070    Au – 80%

Ag—60%

Notes:

 

   

RESEPEC is the qualified person firm responsible for the mineral resources estimate.

 

   

Mineral resources are comprised of all model blocks at a 0.008 oz/ton AuEq cut-off that lie within an optimized pit plus blocks at a 0.070 oz/ton AuEq cut-off that lie outside the optimized pit.

 

   

oz/ton AuEq (gold equivalent grade) = oz/ton Au + (oz/ton Ag ÷ 129).

 

   

Mineral resources summarized in the table immediately above are reported inclusive of the mineral resources converted to mineral reserves. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

   

Mineral resources potentially amenable to open pit mining methods are reported using a gold price of $3,100/oz, a silver price of $34/oz, a throughput rate of 5,000 tons/day, assumed metallurgical recoveries of 80% for Au and 60% for Ag, mining costs of $3.14/ton mined, processing costs of $16.33/ton processed, general and administrative costs of $2.79/ton processed, and refining costs of $5.00/oz Au and $0.50/oz Ag produced. Mineral resources potentially amenable to underground mining methods are reported using a gold price of $3,100/oz, a silver price of $34/oz, a throughput rate of 5,000 tons/day, assumed metallurgical recoveries of 92.8% gold equivalent, mining costs of $141.77/ton mined, processing costs of $39.09/ton processed, general and administrative costs of $20.15/ton processed, and refining costs of $5.00/oz gold equivalent produced.

 

   

The effective date of the mineral resources estimate is February 28, 2026, and the effective date of the database on which the Mineral Resources estimate is based is May 1, 2018.

 

   

Rounding may result in apparent discrepancies between tons, grade, and contained metal content.

Inclusive of mineral reserves, the mineral resources contain 540,000 oz of gold and 2,142,000 oz of silver classified as measured, 817,000 oz of gold and 2,325,000 oz of silver classified as indicated, and 73,000 oz of gold and 210,000 oz of silver classified as inferred. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

1.13

Mineral Reserve Estimate

An underground mining scenario is assumed using mechanized cut-and-fill methods, which, following ramp-up, will produce 1,200–1,400 tons/day, four days a week. This mining rate will provide sufficient material for the 750 ton/day mill and processing plant to operate at full capacity for seven days a week.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page10

May 27, 2026


LOGO         LOGO

 

The Proven and Probable reserves for Grassy Mountain have been estimated by first calculating an economic NSR cut-off for mining underground stopes, then using the NSR cut-off to design stope shapes centered on Measured and Indicated Mineral Resource blocks with the mining revenue greater than or equal to the NSR cut-off. All Inferred material was considered to be waste with no value or metal content. Internal and external dilution and mining recoveries (ore loss) were estimated and applied as modifying factors based on the total tonnage of material inside of the final designs.

The economic cut-off grade used for stope design is based on initial economic parameters shown in table below.

Table 1-2: Cut-off Grade Input Parameters for Gold Metal

 

Name

   Quantity    Unit

UG Mining costs

   141.18    $/ton processed

Surface Rehandle

   0.22    $/ton processed

Process Costs

   39.09    $/ton processed

General and administrative (G&A) Costs

   20.15    $/ton processed

Total Operating Costs

   200.64    $/ton processed

Refining Cost

   6.00    $/oz processed

NSR Royalty

   1.5%    percent

Gold Metal Recovery

   92.8%    percent

Gold Selling Price

   2,750    $/oz Au

Calculated Cutoff Grade

   0.080    oz Au/ton

Mineral Reserve Cutoff Grade Used

   0.080    oz Au/ton

NSR Economic Cutoff

   201.00    $/ton processed

The calculated gold cut-off grade is 0.08 oz/ton Au. The economic stope NSR cutoff was used in the stope optimization to identify the Measured and Indicated blocks available for consideration to be converted to Mineral Reserves. Measured and Indicated resource blocks with NSR value less than the economic stope NSR cut-off, as well as all Inferred resource blocks irrespective of grade, were considered as waste and applied to internal dilution.

Each stope block was queried against the resource block model to determine the tonnages and grades within the stope shapes. Stopes with an average measured or indicated gold grade equal to and above the economic NSR cut-off were selected to be included in the mine plan and Mineral Reserves estimate. Some isolated stopes above the cut-off grade threshold were eliminated from consideration because the development to extract them would cost more than the economic return. Dilution and recovery were not considered during the stope optimization. The dilution and recovery were applied as modifying factors later in the process.

A modifying factor of 8% was used for calculating external dilution tons. All Inferred resource blocks or partial blocks within the stopes and all unclassified material within the stopes is considered internal dilution. The tons were accounted for with zero grade.

Mining recovery is estimated to be 97% based on an assumed ore loss of 3%. This is considered appropriate for the highly selective mechanized cut-and-fill mining method selected for the Grassy Mountain deposit and it is based on similar operations in disseminated ore bodies.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 11

May 27, 2026


LOGO         LOGO

 

1.14

Mineral Reserve Statement

The reference point for the estimated Mineral Reserves is the crusher. The Mineral Reserves estimated for the Grassy Mountain Project are provided in Table 1-3 and have an effective date of May 15, 2026. The Qualified Person firm for the Mineral Reserve estimate is RESPEC.

Table 1-3: Gold and Silver Mineral Reserve Estimates

 

(US Imperial units)  
     tons
(‘000s)
     Grade
(oz/ton Au)
     Gold
(‘000 oz)
     Grade
(oz/ton Ag)
     Silver
(‘000 oz)
 

Proven mineral reserves

     299        0.167        50        0.256        77  

Probable mineral reserves

     1,908        0.186        355        0.287        548  

Total Proven and Probable reserves

     2,207        0.184        405        0.283        625  

Notes:

 

   

Mineral reserves have an effective date of May 15, 2026.

 

   

Mineral Reserves are reported inside stope designs assuming drift-and-fill mining methods, and an economic net smelter return cutoff grade of $200.64 per ore ton processed. The economic cut-off grade estimate uses a gold price of $2,750/oz, mining costs of $141.18/ton processed, surface re-handle costs of $0.22/ton processed, process costs of $39.09/ton processed, general and administrative costs of $20.15/ton processed, and refining costs of $6/oz Au recovered.

 

   

Metallurgical recovery utilizes the leach recovery schedule discussed in section 10 of the Technical Report Summary

 

   

Mineralization that was either not classified or was assigned to Inferred Mineral Resources was set to waste.

 

   

A 1.5% NSR royalty is payable.

 

   

Rounding may result in apparent discrepancies between tons, grade and contained metal content.

 

1.15

Mining Methods

 

1.15.1

Overview

The Grassy Mountain mine will be an underground operation accessed via one decline and a system of internal ramps. One set of stacked ventilation raises is included in the design to be used for ventilation and secondary egress. The underhand mechanized cut-and fill mining method was selected. Cemented rock fill (CRF) will be used for backfill. The underhand mechanized cut-and-fill method is highly flexible and can achieve high recovery rates in deposits with complex geometries, as is the case at the Grassy Mountain deposit. The estimated mine life is 9.3 years.

The mining sequence contains a detailed level sequence and an underhand sequence. The level access is mined first. The mains are mined second. Typically, two mains are mined at the same time providing multiple mining locations on a level. After the mains are mined, then the production drifts can begin mining. The production drifts are sequenced with primaries and secondaries. The primaries are mined and backfilled first. This continues until the entire level is complete. After the entire level is complete the level access is backfilled. The underhand sequence is grouped into lifts. One level in each lift can be mining at any given time during the life-of-mine. The underhand sequence starts at the top and works down in elevation. Constraints are applied to ensure that the bottom level of a lift does not influence the top level of the lift below.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 12

May 27, 2026


LOGO         LOGO

 

1.15.2

Mine Design

The portal is designed to allow access to the underground mine facilities while providing adequate space for equipment and vehicles. It will be located uphill and south of the primary crusher. Weak rock mass ground conditions at the portal require that a shallow box-cut excavation be established to form a suitable face where tunneling can occur.

The Grassy Mountain orebody will be accessed using a 15ft x 15 ft main decline, developed from a portal on surface. The decline will provide a connection to all services. The design intent is to have the decline located as close as possible to the mineralization to reduce transportation costs but sufficiently removed from mining activities to ensure that the decline is geotechnically stable for the planned LOM.

Level stations will have a standoff distance from the orebody of approximately 300 ft. This distance is determined by the maximum gradient of the level access of 12.5%, the geometry of accessing five levels for every one level station, and the geometry of the orebody. There are five stations planned for the mine, accessed off the decline, and each station will access up to five production levels. Each station will have a truck loading bay (used to load trucks with load–haul–dump (LHD) vehicles), power bay (used to store the mobile load center), ventilation access (will connect on each station via vent raises), stockpile (used to store material until it can be loaded into trucks), sump (used to collect mine water, and level access (provide access to the production stopes).

When a production stope gets within two rounds of the design, the stope will go on grade control. When a stope is on grade control, every round must be sampled before the next round can be drilled. The stope may end prematurely or extend past the design if the assayed grade is below or above the cut-off grade.

The ventilation network was designed to comply with U.S. ventilation standards for underground mines. The planned ventilation will use a push/pull system and will require a exhaust fan on the surface. A raise bore will be used to construct ventilation raises between level stations and connecting to the surface fan. Each vent raise will have a diameter of 12 ft. Each raise will be steel lined and have an escape ladder. Auxiliary fans will take air from the main circuit and push the air to the working face on the level using vent ducting and vent bag. Each level will have an auxiliary fan at the level station.

Mine operations will be based on the usage of mobile mining equipment suitable for underground mines. The estimate of the fleet size was based on first principles and equipment running-time requirements to achieve the mine production plan. Equipment is conventional for mechanized cut-and-fill mining operations.

Water will be needed for underground production drilling, bolting, shotcrete, and diamond drilling. The required LOM water supply has been estimated based on the mine-equipment requirements.

Underground power will be provided by two transformers. The transformers will be moved, as required, depending on the location of the mining activities. A main power line will be installed along the rib of the decline. Line power will also be extended to the locations of the ventilation raise to supply power to the ventilation fans.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 13

May 27, 2026


LOGO         LOGO

 

Two mobile emergency refuge stations will be provided in case of fire or rockfalls that would block access and prevent full evacuation of personnel.

 

1.15.3

Mine Production Plan

The proposed production plan is shown in Figure 1-1.

 

LOGO

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 14

May 27, 2026


LOGO         LOGO

 

1.16

Processing and Recovery Methods

The process plant will be designed with conventional processing unit operations frequently used within the gold processing industry. The process plant will treat 750 tons per day and will operate with two 12-h shifts per day, 365 days per year, producing gold doré bars. The major equipment within the process plant is specified in accordance with the climate, site conditions, ore grades and metallurgical performance outlined in this report. Any deleterious metals present in the ore such as mercury will be abated by specialized equipment installed in the process plant and are not expected to impact payability terms. The plant will have average head grades of 0.177 oz/ton Au and 0.277 oz/ton Ag.

The plant feed will be trucked from the underground mine to a modular crushing facility that will include a jaw crusher as the primary stage and a cone crusher for secondary size reduction. The crushed ore will be ground by a ball mill in closed circuit with a hydrocyclone cluster. The hydrocyclone overflow with P80 of 150 mesh (106 µm) will flow to a hybrid leach/carbon-in-leach (CIL) recovery circuit via a pre-aeration tank. Gold and silver leached in the CIL circuit will be recovered onto activated carbon and eluted in a pressurized Zadra-style elution circuit and then recovered by electrowinning in the gold room. The gold–silver sludge will be dried in a mercury retort oven and then mixed with fluxes and smelted in a furnace to pour doré bars. Mercury is condensed in the retort and collected for off-site disposal. Carbon will be re-activated in a carbon regeneration kiln before being returned to the CIL circuit. CIL tailings will be treated for cyanide destruction prior to pumping to the tailings storage facility (TSF) for disposal.

The installed power for the process plant will be 4,445 hp and the power consumption is estimated to be 72 kWh/ton processed. Raw water will be pumped from borehole wells to a raw-water storage tank. Potable water will be sourced from the raw water tank and treated by a potable water treatment plant. Gland water will be supplied from the raw-water tank. Process water will primarily consist of TSF reclaim water. Reagents will include lime, sodium cyanide, sodium hydroxide, copper sulfate, hydrochloric acid and sodium metabisulfite.

The simplified overall flowsheet is shown in Figure 1-2 The plant site layout is shown in Figure 1-3.

 

   

Grassy Mountain Project, Property Location

S - K 1300 Technical Report Summary

  

Page 15

May 27, 2026


LOGO         LOGO

 

Figure 1-2: Simplified Overall Flowsheet

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 16

May 27, 2026


LOGO         LOGO

 

Figure 1-3: Proposed Plant Site Layout

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 17

May 27, 2026


LOGO         LOGO

 

1.17

Infrastructure

 

1.17.1

Overview

The Project infrastructure includes a mining portal and decline, supported by an extensive network of access and haul roads connecting key facilities such as the TSF, temporary waste rock storage facility (TWRFS) and other site areas. Surface infrastructure comprises site access controls, administrative and operational buildings, and specialized processing and support facilities including a gold room, assay laboratory, reagent storage, workshops, warehouses and truck maintenance areas. Utilities and services include fuel storage and dispensing, water supply and treatment systems, water wells, a raw water tank and a 14.4 kV power line. Additional components include waste and tailings management facilities and an explosives magazine to support the underground mining operations.

 

1.17.2

Temporary Waste Rock Storage Facilities (TWRSF) and Borrow Pits

During operation, a lined stockpile for waste rock will be temporarily managed on the surface to be used as CRF as needed. The containment and drainage collection systems installed below the TWRSF will be the same systems used for the TSF impoundment basin.

A basalt borrow quarry will be located on the east side of the mine area where there are basalts that are believed to be suitable for construction, mine-backfill and reclamation materials. A small borrow pit north of the processing area is planned for additional construction material. Borrow material will be generated using contract mining.

Closure Cover Borrow Areas located immediately west of the basalt borrow quarry and south of the TSF will be developed as additional vegetative closure cover material for final reclamation of the surface facilities.

 

1.17.3

Tailings Storage Facility

The proposed TSF will cover approximately 108 acres and will be located in a broad valley immediately west of the Grassy Mountain mine portal and process facilities. The TSF will fill the valley and require embankments on the north and west sides to impound the tailings. The main embankment will cross the natural drainage on the north side of the TSF, and a secondary embankment will be constructed along the western ridge. The TSF design envisages three overall stages, Stage 1 will be split into two intermediate phases.

Based on the TSF design, the Stage 3 TSF will provide a total storage capacity of 3.64 Mtons. However, for the purposes of this Study, only approximately 2.4 Mtons are planned to be delivered to the TSF. Therefore, only Stages 1, 2, and a portion of Stage 3 are required for this Study.

The TSF is designed as a “zero discharge” facility, capable of storing runoff from tributary areas and direct precipitation on the facility resulting from the 500-year, 24-hour storm event, as well as an allowance for wave run-up due to wind action. It will be a 100% geomembrane-lined facility with a continuous, engineered lining system extending across the impoundment basin and the upstream slope of the embankments.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 18

May 27, 2026


LOGO         LOGO

 

A lined reclaim pond, to be located downstream (north) of the TSF, will capture all tailings draindown collected in the underdrain collection system from the tailings and TWRSF draindown. A supernatant pool will be maintained away from the embankments on the eastern side of the TSF by controlled deposition of tailings from spigots installed around the perimeter of the facility.

 

1.17.4

Water Management

Contact and non-contact surface water will be routed around the plant site:

 

   

Non-contact water runoff is designed to flow into natural drainages downstream of the site to unnamed tributaries of Negro Rock Canyon which in turn discharges to the lower Malheur River.

 

   

Meteoric water contacting the process plant site and associated infrastructure will be diverted through contact water diversion ditches and channels to a geomembrane-lined contact water pond to be located east of the process plant.

Permanent channels are designed to convey the 100-year, 24-hour storm event with nine inches of freeboard, or 500-year, 24-hour storm event without overtopping. Temporary channels were designed to convey the 25-year, 24-hour storm event with nine inches of freeboard, or 100-year, 24-hour storm event without overtopping.

 

1.17.5

Water Balance

Water supply from the raw water production wells and mine dewatering is projected to be sufficient to support the mine plan requirements and during seasonal fluctuations. Water demands are expected to increase and decrease seasonally and during periods of extended dry and wet climactic years, respectively. During periods of extended dry conditions, additional make-up water from the production wells may be required.

 

1.18

Market Studies and Contracts

The proposed Grassy Mountain operation will produce doré bars on site, which will then be shipped to an out of State refinery. There is currently no contract in place with any refinery or buyer for the doré.

No market studies have been completed. Gold and silver are freely-traded commodities. The doré that will be produced by the mine is considered to be readily marketable with no deleterious/penalty elements. Although mercury is present in the ore, a retort and recovery system has been included to maintain doré quality.

Metal pricing used in the economic analysis is based on long-term flat metal prices of $3,600/oz Au, and $48.00/oz Ag, which are based on consensus forecasts from various financial institutions.

Paramount has no current contracts for property development, mining, concentrating, smelting, refining, transportation, handling, sales and hedging, forward sales contracts or arrangements.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 19

May 27, 2026


LOGO         LOGO

 

1.19

Environmental, Permitting and Social Considerations

The final Environmental Impact Statement (EIS) and record of decision were issued by BLM on January 29, 2026.

Draft state permits were issued for public comment on December 8, 2025. The public comment period has concluded and final state permits are anticipated to be issued in the third quarter of 2026.

 

1.19.1

Environmental Considerations

Paramount is also currently working with BLM and local ranchers to develop and plan rangeland improvements in the vicinity of the mine site.

 

1.19.2

Permitting Considerations

Paramount is currently working with multiple tribal entities, BLM and the State Historical Preservation Office (SHPO) to finalize mine construction and operation planning to minimize impacts to identified cultural resources. Following concurrence from SHPO, the final state permits are anticipated to be issued allowing for bonding and the progression of construction.

 

1.19.3

Social Considerations

Paramount continues to work with local, state, federal and tribal entities as the state permitting process is completed.

 

1.19.4

Closure and Reclamation Considerations

The closure plan and associated Reclamation Cost Estimate (RCE) were updated in February 2026 to account for updated unit rates and direction received from BLM and Department of Geology and Mineral Industries (DOGAMI) during the permitting process. Both BLM and DOGAMI have accepted the closure plan and RCE.

 

1.20

Capital and Operating Cost

 

1.20.1

Capital Cost Estimate

The capital cost estimate is reported in Q2 2026 USD. The capital costs are at a minimum feasibility level of confidence of ±15% as is defined in S-K 1300, and are prepared using the AACE Class 3 estimate standards, with a contingency of 10%.

The estimate includes the cost to complete the design, procurement, construction and commissioning of all the identified facilities. The estimate was based on the traditional engineering, procurement and construction management (EPCM) approach where the EPCM contractor oversees the delivery of the completed project from detailed engineering and procurement to handover of a working facility. For equipment sourced in Canadian dollars (CAD), an exchange rate of 0.733 USD:CAD was assumed.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 20

May 27, 2026


LOGO         LOGO

 

The estimate was derived from budgetary pricing for major items in the mechanical equipment list, electrical equipment list and contractor work packages (e.g. concrete, structural steel, platework, etc.), benchmarked against similar projects and scaled/escalated accordingly. The estimates were based on a number of fundamental assumptions as indicated in process flow diagrams, general arrangements, material take offs (MTOs), cable schedules, scope definition and a work breakdown structure. The estimate included all associated infrastructure as defined by the scope of work developed in 2020 FS and carried in the 2022 FS update.

The initial capital cost estimate of $189.8 million is summarized in Table 1-4.

Table 1-4: Initial Capital Cost Estimate Summary (direct and indirect)

 

WBS

  

Description

   $ M      % of Total Costs

1000

   Mining      26.2      14

2000

   Site development      7.2      4

3000

   Mineral processing      43.4      23

4000

   Tailings management & waste rock facility      13.3      7

5000

   On-site infrastructure      17.3      9

6000

   Off-site infrastructure      16.8      9

Direct Subtotal

        124.6      66

7000

   Project indirect costs      28.0      15

9000

   Owner’s costs      15.6      8

Indirect Subtotal

        43.6      23

8000

   Provisions (Contingency)      19.8      10

N/A

   Capitalized Operating cost      1.7      1

Project Total – Initial Capital

     189.8      100

 

1.20.2

Operating Cost Estimate

The operating cost estimate has an accuracy of ±15% reported in Q2 2026 USD. The operating costs are at a minimum feasibility level of confidence of ±15% as is defined in S-K 1300.

The LOM underground mining costs are estimated at $332.9 million over the LOM, and average $141.18/ton processed over the LOM. Excluding mining costs from the pre-production period (accounted for in the initial capital cost) results in an average mining cost of $140.60/ton processed over the LOM.

The LOM process operating cost is estimated at $89.3 million over the LOM, and averages $37.72/ton processed over the LOM.

The LOM general and administrative (G&A) costs are estimated at $5.4M/a or $48.7M over the LOM, and average $20.65/ton processed over the LOM.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 21

May 27, 2026


LOGO         LOGO

 

1.21

Economic Analysis

 

1.21.1

Economic Summary

The economic analysis is based on proven and probable reserves. The capital and operating cost estimates were developed in Q2 2026 to target a level of accuracy of ±15% which aligns with an AACE International Class 3 level estimate. The capital cost estimate includes a 10% contingency on the initial capital costs.

The Project has been evaluated using a discounted cashflow (DCF) analysis. Cash inflow consists of annual revenue projections for the Project. Cash outflows such as capital costs, operating costs, taxes, and royalties are subtracted from the inflows to arrive at the annual cashflow projections.

The post-tax net present value (NPV) at a 5% discount rate (NPV5%), is $374.7 million NPV5% with a post-tax internal rate of return (IRR) of 38.9%, and an initial payback of 2.1 years. These economic results utilize base-case prices of $3,600/oz gold and $48.00/oz silver.

Table 1-5 below provides a summary of the forecast project economics.

Table 1-5: Summary of forecast project economics

 

Area

  

Item

   Units    LOM Total/Avg.

General

   Gold price    $/oz    3,600
   Silver price    $/oz    48.00
   Mine life    years    9.3
   Total mill feed tons    tons x 1,000    2,358

Production (gold)

   Mill head grade Au    oz/ton    0.18
   Mill recovery rate Au    %    92.6
   Total mill ounces recovered Au    oz x 1,000    385.8
   Total average annual production Au    oz x 1,000    41.4

Production (silver)

   Mill head grade Ag    oz/ton    0.28
   Mill recovery rate Ag    %    73.5
   Total mill ounces recovered Ag    oz x 1,000    480.1
   Total average annual production Ag    oz x 1,000    51.5

Operating Costs

   Mining cost    $/ton processed    140.60
   Processing cost    $/ton processed    37.72
   G&A cost    $/ton processed    20.65
   Total operating costs    $/ton processed    198.96
   Refining cost Au    $/oz    5.00
   Refining cost Ag    $/oz    0.50
   *Cash costs net of by-products    $/oz Au    1,217.95
   **AISC net of by-products    $/oz Au    1,441.57

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 22

May 27, 2026


LOGO         LOGO

 

Area

  

Item

   Units    LOM Total/Avg.

Capital Costs

   Initial capital    $M    189.8
   Sustaining capital    $M    65.1
   Closure costs    $M    21.1

Financials (pre-tax)

   Gross Revenue    $M    1,410.6
   Pre-tax unlevered free cash flow    $M    658.0
   Pre-tax NPV, 5%    $M    458.9
   Pre-tax IRR    %    42.8
   Pre-tax Payback    years    2.1

Financials (post-tax)

   Post-tax unlevered free cash flow    $M    540.7
   Post-tax NPV, 5%    $M    374.7
   Post-tax IRR    %    38.9
   Post-tax Payback    years    2.2

Notes:

 

*

Cash costs consist of mining costs, processing costs, G&A and refining charges and royalties.

**

All-in sustaining costs (AISC) include cash costs plus sustaining capital and closure costs. AISC is at the project level and does not include an estimate of corporate G&A.

 

1.21.2

Sensitivity Analysis

A sensitivity analysis was conducted on the base-case pre-tax and post-tax NPV5% and IRR of the Project using the following variables: metal prices, discount rate, total operating costs, initial capital costs, recovery, and head grade. The analysis showed that the Project is most sensitive to metal price, head grade, metallurgical recovery rates, and initial capital cost, and less sensitive to operating cost.

 

1.22

Conclusions

Based on the assumptions and parameters presented in the Report, the Grassy Mountain Project has a mine plan that is technically feasible and economically viable. The positive financials of the Project ($374.7 million post-tax NPV5% and 38.9% post-tax IRR) support the mineral reserve. A single-phase work program at $4.0 million is recommended to further derisk the project in advance of the next phase of the project.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 23

May 27, 2026


LOGO         LOGO

 

2

INTRODUCTION

 

2.1

Introduction

Ausenco Engineering Canada ULC (Ausenco), Geotechnical Mine Solutions Inc. (GMS), RESPEC Company LLC (RESPEC), SLR International Corporation (SLR) and WSP USA Inc. (WSP) compiled a technical report summary (the Report) on a feasibility study (the FS) completed on the Grassy Mountain Project (the Project) for Paramount Gold Nevada Corp. (Paramount), located in Oregon, USA (Figure 2-1).

This Report updates the previously filed technical report summary entitled, “Grassy Mountain Project: S-K 1300 Technical Report Summary on Feasibility Study, Oregon, United States” with an effective date of June 30, 2022. Updates include the mineral resource estimate, mineral reserve estimate, capital costs, operating costs and the economic analysis.

Paramount owns the Grassy Mountain Project through its wholly owned subsidiary, Calico Resources USA Corp. (Calico).

 

2.2

Terms of Reference

Measurement units used in this Report are generally U.S. customary; however, some units, such as analytical and metallurgical testwork units may be in metric units. Unless otherwise stated, all monetary amounts are in United States dollars (USD).

Mineral Resources and Mineral Reserves are reported in accordance with subpart 229.1300 of the S-K 1300 reporting requirements.

 

2.3

Qualified Persons (QP)

The following third-party QP firms contributed to the preparation of this Technical Report Summary:

 

   

Ausenco

 

   

GMS

 

   

RESPEC

 

   

SLR

 

   

WSP

Paramount contributed to Sections 1.2, 1.3, 1.4, 3.1, 3.2, 3.3, 3.4, 3.6, 3.7, 3.8, 4, 20, 21 and 22.2 of this Technical Report Summary.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 24

May 27, 2026


LOGO         LOGO

 

Figure 2-1: Project Location Plan

 

LOGO

Source: Gustin et al., 2018

 

2.4

Site Visits and Scope of Personal Inspection

 

2.4.1

Site Inspection by the Qualified Person of Ausenco

Ausenco’s QP, Robert Raponi, conducted a site visit on August 15, 2019, and inspected the area planned for the portal and the general site layout.

 

2.4.2

Site Inspection by the Qualified Person of GMS

GMS’ QP, Andres Torres, did not conduct a site visit, and relied upon information from other QPs’ site visits.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 25

May 27, 2026


LOGO         LOGO

 

2.4.3

Site Inspection by the Qualified Persons of RESPEC

RESPEC’s QPs have visited the project site and/or Paramount’s field office and core logging facility in Vale, Oregon numerous times as the project advanced. The most recent was by Mike Lindholm (geology and resources) and Sterling (Keith) Watson (mine engineering) for one day on January 30, 2026. Paramount provided RESPEC with an overview of the geology and other project information at their core processing facility in Vale. RESPEC observed historical and Paramount paper files, QA/QC samples, core, RC samples, coarse rejects and pulps stored within the building. Although no drilling was being conducted at that time, Paramount provided an overview of the core and RC logging, sample handling, storage and QA/QC procedures. RESPEC then reviewed the geology and observed planned locations for mine facilities at the Grassy Mountain site.

 

2.4.4

Site Inspection by the Qualified Person of SLR

SLR’s QP, Jeremy Scott Collyard, visited the project site on November 16, 2021 and met with senior technical staff from Paramount. The site visit included an on-site tour with Paramount senior staff, local, State, and Federal permitting agencies to discuss the proposed TSF and TWRSF site.

 

2.4.5

Site Inspection by the Qualified Person of WSP

WSP’s QP, Christopher MacMahon, conducted a visit to the Project site on August 18, 2016; November 16, 2021, and January 29, 2026. During these visits, Mr. MacMahon met with senior technical staff from Paramount. The August 18, 2016 site visit provided a general overview of the Grassy Mountain deposit area, including access to the Project, potential surface infrastructure locations, and the site of the proposed portal for the underground mine access. The site visit included additional time at Paramount’s core storage and field office facilities in Vale, Oregon, which was used to further review technical aspects of the Project. The November 16, 2021, site visit included an on-site tour with Paramount senior staff, local, State, and Federal permitting agencies to discuss the proposed TSF and TWRSF site. This site visit also included a meet at the Vale field office. The January 29, 2026 site visit included a general overview of the proposed surface facility locations including the TSF, plant, and portal sites. The site visit included additional time at Paramount’s field office facilities in Vale, Oregon, which was used to further review and discuss the Project.

 

2.5

Effective Dates

The Report has a number of effective dates as follows:

 

   

Mineral Resource estimates: February 28, 2026

 

   

Mineral Reserve estimate: May 15, 2026

 

   

Date of financial analysis that supports the Mineral Reserves: May 27, 2026.

The overall effective date of this Report is the effective date of the financial analysis, which is May 27, 2026.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 26

May 27, 2026


LOGO         LOGO

 

2.6

Information Sources and References

This Report updates the previously filed technical report summary entitled, “Grassy Mountain Project: S-K 1300 Technical Report Summary on Feasibility Study, Oregon, United States” completed in 2022. Updates include the mineral resource estimate, mineral reserve estimate, capital costs, operating costs and the economic analysis. This Report is also based in part on internal company reports, maps, published government reports, and public information, as listed in Section 25. Additionally, Ausenco relied on recent updated budgetary quotations from vendors to develop the cost estimates for this report.

Additional information was sought from Paramount employees in their areas of expertise as required.

 

2.7

Previous Technical Reports

Paramount has previously filed the following technical reports on the Project in Canada which are publicly available on SEDAR+:

 

   

Raponi T. R., Seamons J., Collyard, J. S., MacMahon, C., Dyer, T., and Torres, A. (2022): Grassy Mountain Project: S-K 1300 Technical Report Summary on Feasibility Study, Oregon, United States. Report prepared by Ausenco Engineering Canada Inc., Arrowhead, SLR, RESPEC, GMS, and WSP for Paramount Gold Nevada Corp., effective date June 30, 2022.

 

   

Raponi T. R., Gustin M. M., Seamons J., DeLong R., MacMahon C., Palma L., 2020: Feasibility Study and Technical Report for the Grassy Mountain Project, Oregon, USA: report prepared by Mine Development Associates, Golder Associates, EM Strategies, Geotechnical Mine Solutions and Ausenco Canada Inc. for Paramount Gold Nevada Corp., effective date September 15, 2020.

 

   

Gustin, M.M., Dyer, T.L., MacMahon, C., Caro, B., Raponi, T.R., and Baldwin, D., 2018: Preliminary Feasibility Study and Technical Report for the Grassy Mountain Gold and Silver Project, Malheur County, Oregon, USA: report prepared by Mine Development Associates, Golder Associates and Ausenco Canada Inc. for Paramount Gold Nevada Corp., effective date May 21, 2018.

Prior to Paramount’s Project interest, the following technical reports were filed on the Project:

 

   

Wilson, S.E., Pennstrom, W.J. Jr., Batman, S.B., and Black, Z.J., 2015: Amended Preliminary Economic Assessment, Calico Resources Corp., Grassy Mountain Project, Malheur County, Oregon, USA: report prepared by Metal Mining Consultants Inc. for Calico Resources Corp., effective date January 13, 2015, amended July 9, 2015.

 

   

Brown, J.J., Malhotra, D., and Black, Z., 2012: NI 43-101 Technical Report on Resources, Grassy Mountain Gold Project, Malheur County, Oregon: report prepared by Gustavson Associates for Calico Resources Corp., effective date September 26, 2012.

 

   

Hulse, D.E., Brown, J.J., and Malhotra, D., 2012: NI 43-101 Technical Report on Resources, Grassy Mountain Gold Project, Malheur County, Oregon: report prepared by Gustavson Associates for Calico Resources Corp., effective date March 1, 2012.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 27

May 27, 2026


LOGO         LOGO

 

   

Lechner, M.J., 2011: Grassy Mountain NI 43-101 Technical Report, Malheur County, Oregon: report prepared for Calico Resources Corp., effective date June 6, 2011.

 

   

Lechner, M.J., 2007: Grassy Mountain Technical Report, Malheur County, Oregon: NI 43-101 Technical Report: report prepared for Seabridge Gold Inc., effective date April 27, 2007.

 

2.8

Currency, Units, Abbreviations and Definitions

All units of measurement in this report are metric, and all currencies are expressed in US dollars (USD) unless otherwise stated. Contained gold metal is expressed as troy ounces (oz), where 1 oz = 31.1035 g. All material tonnages are expressed as short tons (tons) unless stated otherwise. A list of abbreviations and acronyms is provided in Table 2-2, and units of measurement are listed in Table 2-3.

 

Table

2-1: Abbreviations and Acronyms

 

Abbreviation

  

Description

AA    atomic absorption
ABA    acid-base accounting
AACE    Association for the Advancement of Cost Engineering
AAL    American Assay Laboratory
ABA    acid-base accounting
Ag    silver
AgEq    silver equivalent
As    arsenic
ASTM    American Society for Testing and Materials
Atlas    Atlas Precious Metals
Au    gold
AuEq    gold equivalent
Ausenco    Ausenco Engineering Canada ULC
AVRD    absolute value of relative differences
BLM    Bureau of Land Management
Calico    Calico Resources USA Corp./Calico BC
Chemex    Chemex Analytical Laboratories
CIL    carbon-in-leach
CIP    Carbon-in-pulp
CIM    Canadian Institute of Mining, Metallurgy, and Petroleum
CNWAD    Weak acid dissociable cyanide
COMEX    Commodity Exchange

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 28

May 27, 2026


LOGO         LOGO

 

Abbreviation

  

Description

Cone    Cone Geochemical Laboratories
CPA    Consolidated Permit Application
CRF    cemented rock fill
CRM    certified reference material
Cryla    Cryla LLC
CSAMT    controlled-source audio-frequency magnetotelluric
CT    carbon total
Cu    copper
CUP    Conditional use permit
DO    dissolved oxygen
DOGAMI    Department of Geology and Mineral Industries
EE    Environmental Evaluation
EIS    Environmental Impact Statement
EM Strategies    EM Strategies Inc.
EPCM    Engineering, Procurement, and Construction Management
Fe    iron
FS    Feasibility Study
G&A    General and Administrative
GCL    Geosynthetic clay liner
GMS    Geotechnical Mine Solutions
Golder    Golder Associates Inc.
GPS    global positioning system
Hazen    Hazen Research Inc.
HDPE    high-density polyethylene
Hg    mercury
Hunter    Hunter Mining Laboratories
ICP-AES    inductively coupled plasma atomic-emission spectrometry
ID3    inverse-distance to the third power
IDS    International Directional System
IEC    International Electrotechnical Commission
IP    Intellectual property
IRR    internal rate of return
ISO    International Organization for Standardization

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 29

May 27, 2026


LOGO         LOGO

 

Abbreviation

  

Description

JK    Julius Kruttschnitt
LHD    Load-haul-dump
LOM    Life of Mine
LTF    licencing timeframe
LUCS    Land Use Compatibility Statement
Major Drilling    Major Drilling America Inc.
MCC    Motor control centers
MDA    Mine Development Associates, Inc.
ML    metal leaching
MNP LLP    Meyers Norris Penny
MOP    Mean of pairs
MOU    Memorandum of Understanding
MSHA    Mine Safety and Health Administration
MTO(s)    Material Take-off(s)
NaCN    sodium cyanide
NAG    net-acid generating
NEPA    National Environmental Policy Act
Nevada Select    Nevada Select Royalty Inc.
Newmont    Newmont Exploration Ltd.
NGO    Non-governmental agency
NN    nearest neighbor
NNP    net-neutralizing potential
NOI    Notice of Intent
NPI    net profits interest
NPV    net present value
NSR    net sales revenue
OAR    Oregon Administrative Rule
ODEQ    Oregon Department of Environmental Quality
OK    ordinary-kriging
OWRD    Oregon Water Resources Department
Paramount    Paramount Gold Nevada Corp.
PCC    Project Coordinating Committee
PoO    Plan of Operation

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 30

May 27, 2026


LOGO         LOGO

 

Abbreviation

  

Description

Project    Grassy Mountain Project
QA    Quality assurance
QC    Quality control
QP    Qualified Person
RC    reverse circulation
RCE    Reclamation Cost Estimate
RD    relative difference
RDI    Resource Development Inc.
RESPEC    RESPEC Company LLC
RMCG    Rocky Mountain Geochemical Corporation
S2-S    sulfide sulfur
Sherry and Yates    Sherry and Yates, Inc.
SHPO    State Historical Preservation Office
SLR    SLR International Corporation
SO4-S    sulfate- sulfur
SRK    SRK Consulting U.S., Inc.
ST    sulfur total
TIMA    Tescan Integrated Mineral Analyzer
TOC    total organic carbon
Tombstone    Tombstone Exploration Company Ltd
TRT    Technical Review Team
TSF    Tailings Storage Facility
TWRSF    Temporary Waste Rock Storage Facility
UG    underground
U.S.    United States
UTM    Universal Transverse Mercator
WMC    Western Mining Corp
WSP    WSP USA Inc.

 

Table

2-2: Units of Measurement

 

Abbreviation

  

Description

%    percent
% solids    percent solids by weight

 

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 31

May 27, 2026


LOGO         LOGO

 

Abbreviation

  

Description

±    Plus or minus
°    angular degree
°C    degree Celsius
°F    degree Fahrenheit
µm    micron (micrometer)
$/ton    dollars per short ton
a    year (annum)
CAD    Canadian dollar
cm    centimeter
cm3    cubic centimeter
d    day
E    east
EGL    effective grinding length
ft    foot (12 inches)
ft3    cubic feet
g    gram
g/cm3    gram per cubic centimeter
g/L    gram per liter
g/t    gram per metric ton (tonne)
gal    US gallon
gpm    US gallons per minute
h    hour (60 minutes)
ha    hectare
hp    horsepower
in    inch
kg    kilogram
kg/t    kilogram per tonne
km, km2    kilometer, square kilometer
kPa    kilopascal
kV    kilovolt
kW    kilowatt
kWh/t    kilowatt-hour per tonne
L    liter

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 32

May 27, 2026


LOGO         LOGO

 

Abbreviation

  

Description

lb    pound
m, m2, m3    meter, square meter, cubic meter
M    million
Ma    million years (annum)
masl    meters above mean sea level
mg    milligram
mi    mile
mm    millimeter
Moz    million (troy) ounces
MPa    megapascal
Mt    million metric tonne
Mton    million short ton
MW    megawatt
N    north
oz    troy ounce
oz/ton    ounce (troy) per short ton (2,000 lbs)
ppb    parts per billion
ppm    parts per million
psi    pounds per square inch
Q    quarter
S    south
s    second
t, tonne    metric tonne (1,000 kg)
ton    short ton (2,000 lbs)
t/d    metric tonnes per day
USD    US dollars
W    west
yr    year

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 33

May 27, 2026


LOGO         LOGO

 

3

PROPERTY DESCRIPTION

 

3.1

Introduction

Paramount owns and controls 100% of the mineral tenure, through its wholly-owned subsidiary, Calico which owns and controls 100% of the mineral tenure of the unpatented mining claims, patented mining claims, and mining leases that comprise the Grassy Mountain Project. The Grassy Mountain Project consists of two claims groups that are situated near the western edge of the Snake River Plain in eastern Oregon, 20 miles (mi) south of the town of Vale, Oregon and about 70 miles west of Boise, Idaho (refer to Figure 2-1 and Figure 3-1).

 

Figure

3-1: Location of the Grassy Mountain Project

 

LOGO

Source: Paramount, 2022

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 34

May 27, 2026


LOGO         LOGO

 

The Grassy Mountain claims group encompasses approximately 9,300 acres located within surveyed townships in Malheur County.

The geographic center of the Grassy Mountain claims group is located at 43.674° N latitude and 117.362° W longitude, and the principal zone of mineralization, the Grassy Mountain deposit, is located at approximately 43.670° N latitude and 117.359° W longitude.

 

3.2

Mineral Tenure

The Grassy Mountain Project consists of 436 unpatented lode and mill site claims, three patented claims, and a land lease for 28 unpatented lode mining claims Figure 3-2 and Figure 3-3. Patented claims were individually surveyed at the time of location. Unpatented claim boundaries were established initially by handheld GPS units, and in 2011 by onsite survey work. Claim information is provided in Appendix A.

Unpatented claims are subject to annual U.S. Bureau of Land Management (BLM) fees of $200 per claim. The unpatented annual claim fees have been paid and are not due until September 1, each year. Patented claims are subject to annual property taxes of $122 per year. Taxes for the 2024–2025 tax year have been paid; taxes for the coming year are due December 2026.

Calico, a wholly-owned subsidiary of Paramount, owns and controls 100% of the mineral tenure of the unpatented mining claims, patented mining claims, and mining leases that comprise the Grassy Mountain Project. Calico acquired all right, title, and interest in the Project pursuant to a “Deed and Assignment of Mining Properties” between Seabridge Gold Inc., Seabridge Gold Corporation (collectively Seabridge Gold), and Calico dated February 05, 2013.

 

3.2.1

Mineral Concession Payment Terms

Annual property holding costs, including those to the Bureau of Land Management and to Cryla LLC (Cryla), total $98,142.

 

3.2.2

Land Access and Ownership Agreements

Paramount’s 100% ownership of the Grassy Mountain Project is subject to the underlying agreements summarized in the following subsections.

 

3.2.3

Seabridge Gold Corporation

All claims and property were transferred to Calico by Seabridge Gold. Seabridge Gold Corporation (Seabridge Gold) is entitled to a 10% net profits interest (NPI) royalty. Pursuant to the Deed of Royalties, dated February 5, 2013 and modified in 2015 (see Section 3.3.1), within 30 days following the day that Calico made a production decision and construction financing was secured, Seabridge may elect to cause Calico to purchase the 10% NPI for C$10 million (M). Otherwise Seabridge will retain the 10% NPI. Seabridge, at the Report effective date, is the second largest Paramount shareholder and has indicated that it will convert its NPI into equity in Paramount, thus the Seabridge NPI has not been included in the FS.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 35

May 27, 2026


LOGO         LOGO

 

3.2.4

Sherry and Yates, Inc.

On February 14, 2018, Calico exercised an Option to Purchase whereby Sherry and Yates agreed to sell to Calico all right, title, and interest in three patented and 37 unpatented mining claims. The 2004 Lease and Agreement with Sherry and Yates was then terminated, although Sherry and Yates retained a 1.5% NSR royalty over the claims (see Section 3.3.2).

 

3.2.5

Cryla LLC

In 2018, Calico signed a 25-year lease agreement with Cryla that applies to 28 unpatented lode mining claims located to the west of the Grassy Mountain deposit (Figure 3-2). Calico is required to make an annual lease payment of $60,000 for the duration of the lease agreement. Calico is eligible to acquire the property for $560,000 plus $3/oz of gold reserves, as defined by a pre-feasibility or higher confidence-level study. Additionally, Cryla retains a NSR royalty based on gold price for mineral produced from their claims (see Section 3.3.3).

 

Figure

3-2: Grassy Mountain Claim Group

 

LOGO

Source: Paramount, 2020

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 36

May 27, 2026


LOGO         LOGO

 

3.3

Royalties and Additional Encumbrances

 

3.3.1

Seabridge Gold

Pursuant to the Deed of Royalties, within 30 days following the day that Calico makes a production decision and construction financing is secured, Seabridge Gold may elect to cause Calico to purchase the 10% NPI for 10 million CAD. Otherwise, Seabridge Gold will retain the 10% NPI. Seabridge Gold, as of the effective date of this Report, is the second largest Paramount shareholder.

3.3.2

Sherry and Yates

Sherry and Yates closed the purchase and sale of the three patented and 37 unpatented mining claims under terms of the 2004 Lease and Option Agreement. Sherry and Yates retain a 1.5% royalty of the gross proceeds for the production of minerals from the patented and unpatented claims and a surrounding 12 mile area of interest (Figure 3-3).

 

Figure

3-3: Sherry and Yates Area of Interest

 

LOGO

Source: Paramount, 2020

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 37

May 27, 2026


LOGO         LOGO

 

3.3.3

Cryla

Pursuant to the Deed of Royalties, Cryla is entitled to a NSR royalty on mineral or products produced from their claims group. Cryla is entitled to a 2% NSR if the gold price is below or equal to $1,500/oz and a 4% NSR if the gold price is above $1,500/oz. Calico is entitled to reduce the NSR to 1% by paying Cryla $800,000 under any circumstances. The Mineral Resources and Mineral Reserves discussed in this Report are outside the area of the Cryla claims group.

 

3.3.4

Other Encumbrances

There are no other encumbrances, liens, mortgages or legal actions against the properties.

 

3.4

Environmental Liabilities

Except for the exploration surface disturbance, primarily related to drilling, and the network of groundwater monitoring wells that will need to be reclaimed, there are no known environmental liabilities associated with the Grassy Mountain Project.

All exploration drill holes that are not part of the current approved monitor-well program have been plugged according to Oregon regulations. Surface disturbance that has not been reclaimed will potentially be used for future development activities and access. The groundwater monitoring wells remain in use for ongoing exploration activities and ongoing data-acquisition activities. The disturbance is bonded as described in Section 3.6.

The company has not violated any regulatory requirements, and no fines have been imposed to date.

 

3.5

Environmental Permitting

There is a valid exploration permit with the DOGAMI and the U.S. Bureau of Land Management (BLM). A bond in the amount of $146,200 is associated with this exploration permit. An existing Notice (OR-068894) with the BLM for four acres of surface disturbance and a monitor well has an associated bond in the amount of $28,211.

A Conditional Use Permit (“CUP”) from Malheur County was approved by the Malheur County Planning Commission in May 2019. The CUP was extended in 2021 and also in July 2025 for an additional two years.

The TSF dam was approved by the Oregon Water Resources Department in July 2020. The approval is valid for five years, and an extension can be requested. However, as the company filed a new Consolidated permit application in December 2021, a new approval is expected. No changes were made to the dam design.

The National Environmental Policy Act (NEPA) permitting process concluded in the final EIS and record of decision being issued by BLM on January 29, 2026. Draft state permits were issued for public comment and review in December 2025 and state agencies are currently in the process of finalizing permits. State permits will be issued at one time and are anticipated to be issued in the second half of 2026.

Permits not obtained but needed for the type and scope of potential mining at Grassy Mountain as outlined in this Report will involve a number of State and local regulatory authorities. The Project will require the environmental permits covering the construction, operation, and closure of the envisioned mine as discussed in Section 17. State permits are anticipated to be received

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 38

May 27, 2026


LOGO         LOGO

 

Further information on environmental studies, permitting, and social and community impacts is discussed in Section 17.

 

3.6

Surface Rights

Paramount owns the surface rights in the Grassy Mountain deposit area. The deposit is located within three patented mining claims. The surrounding surface rights associated with the locations of the planned Project surface facilities belong to the Federal government and are managed by the Vale District office of the BLM.

 

3.7

Water Rights

Paramount holds a water right granted by the Oregon Water Resources Department to Calico. The water right was issued on April 5, 1990, through State of Oregon Water Rights Application G-11847 and Permit G-10994. Use is limited to not more than 2.0 ft3/s (897.6 gpm) measured at the well.

On December 26, 2012, the Oregon Water Resources Department, Water Rights Services Division, granted Final Order Extension of Time for Permit Number G-10994. This extension extended the date for Calico to fully develop and apply water to beneficial use to October 1, 2028. In 2019, Calico submitted an application to OWRD (T-13157) to modify the points of appropriation and place of use, and to clarify language in the permit. On October 16, 2019, the State of Oregon issued a new Permit to Appropriate the Public Waters (G-18337) that replaces the previous permit and includes the requested modifications. This permit does not change the 2.0 ft3/s of water use allowed.

 

3.8

Summary Statement

The QP is not aware of any significant factors and risks not discussed in this Report that may affect access, title, or the right or ability to perform work on the Project, although the QP is not an expert with respect to such matters.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 39

May 27, 2026


LOGO         LOGO

 

4

ACCESSIBILITY, CLIMATE, LOCAL RESOURCES, INFRASTRUCTURE AND PHYSIOGRAPHY

 

4.1

Access

Access to the main Grassy Mountain deposit is provided by Twin Springs Road, a seasonally maintained unpaved road that originates at Russell Road, a paved two-lane county road that joins with U.S. Highway 20 approximately four miles (mi) west of Vale, Oregon. The center of the Project area may be reached from the Twin Springs Road via 2.5 mi of secondary unpaved roads. Winter and wet weather conditions occasionally limit access to the property, although on-site travel is generally possible year-round. Figure 4-1 shows the road access from Vale to the Grassy Mountain claims group.

 

Figure

4-1: Access to Grassy Mountain Claims Group

 

LOGO

Source: Paramount, 2020

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 40

May 27, 2026


LOGO         LOGO

 

4.2

Physiography

The Project area is in the semi-arid high-desert plateau region of eastern Oregon. The terrain is mainly open steppe with mesas, broad valleys, and gently rolling hills to steeper uplands (Figure 4-2).

 

Figure

4-2: Photograph of Grassy Mountain Area Looking

 

LOGO

Source: photography by Paramount and modified by MDA, 2018

Elevations range from 3,330 to 4,300 ft above mean sea level (amsl) at the main Grassy Mountain area, while elevations at the Frost Area claims group range from 4,400 to 5,000 ft (amsl). Vegetation across the entire area consists of sagebrush, weeds, and desert grasses tolerant of semi-arid conditions.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 41

May 27, 2026


LOGO         LOGO

 

4.3

Climate

The climate is of the semi-arid, continental-interior type, with average annual precipitation of about 9.25 inches (in), roughly half of which falls as snow between November and March. Local weather data indicate a mean annual temperature of 52° F, with daily temperatures ranging from an extreme low of -20°F in the winter to extreme highs of 100°F and higher in the summer.

It is expected that mining activities will be conducted year-round. Seasonal road maintenance is anticipated to be sufficient to provide initial access to the site for all personnel and any deliveries related to the mine site and construction. The road will be upgraded for year-round activities during mine construction.

 

4.4

Water Supply

Water to support current exploration activity is available from on-site wells. Long-term water needs for mining and processing will require additional wells to ensure availability. Existing capacity is as much as 200 gpm from multiple water wells situated near the proposed mill and mine sites.

A new Permit to Appropriate the Public Waters was issued in 2019 (T-18337); refer to Section 3.7. The water extraction rate is sufficient to support the requirements of the proposed mine and processing facility. Project water requirements and sources are described in more detail in Section 15.

 

4.5

Power

A regional, 500-kV electrical transmission line runs through the southern part of the Project area, about 2.5 mi south of the proposed mine site. However, the high voltage of this interstate transmission line makes it unsuitable as a source of power for the site. Studies and designs have been completed based on a power source from the Hope Substation owned by Idaho Power Company, located along U.S. Highway 20 (Figure 4-3; see also discussion in Section 15).

 

4.6

Infrastructure

As of the effective date of this Report, groundwater monitoring wells and unpaved access and drilling roads are the only existing infrastructure within the Grassy Mountain Project area. The infrastructure required for the proposed operation is detailed in Section 15.

 

4.7

Community Services

The community nearest the Project is Vale, Oregon, with a population of approximately 1,700. Vale is the seat of Malheur County and the home of all related government offices. The regional BLM office is also located in Vale.

Fuel, restaurants, lodging, groceries, hardware supplies, and equipment-repair shops are available in Vale. Other logistical support is available in Nyssa and Ontario, Oregon, both of which are located within 30 mi of the Project. Boise, Idaho, a major metropolitan city, is within a 90-minute drive of the Project area. Mining personnel, equipment suppliers, engineering expertise, and telecommunications services are all expected to be available within the area.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 42

May 27, 2026


LOGO         LOGO

 

Figure

4-3: Proposed Power Source for the Planned Operation

 

LOGO

Source: Paramount, 2018

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 43

May 27, 2026


LOGO         LOGO

 

5

HISTORY

 

5.1

Introduction

The information summarized in this section of the report has been extracted and modified from Wilson et al. (2015a), which was drawn from Hulse et al. (2012), with additional information derived from multiple other sources, as cited. A concise early history of the discovery of the Grassy Mountain deposit and other events through to September 1988 was reported by Kelly (1988). RESPEC reviewed this information and believes this summary accurately depicts the history of the Grassy Mountain Project.

Portions of the present Grassy Mountain Project were first staked by two independent geologists, Richard “Dick” Sherry and Eugene “Skip” Yates, in 1984. Atlas Precious Metals (Atlas) acquired the Sherry and Yates interests in the Grassy Mountain area in 1986. Between 1986 and 1991, Atlas conducted extensive exploration of the property that culminated in the discovery and delineation of the Grassy Mountain deposit, as well as the identification of a number of other peripheral exploration targets. Atlas collected extensive geological, mine engineering, civil engineering, metallurgical and environmental baseline data related to the Grassy Mountain deposit that were used to support a 1990 historical feasibility study for an envisioned open-pit heap-leach and milling operation. Atlas then began to consider underground-mining scenarios, but declining gold prices and the perception of an unfavorable permitting environment discouraged Atlas from developing the Project, and the claims group was optioned to Newmont Exploration Ltd (Newmont) in 1992 and Tombstone Exploration Company Ltd (Tombstone) in 1998. In February 2000, Seabridge entered an option agreement with Atlas to acquire a 100% interest in the Grassy Mountain claims group and completed the acquisition in April 2003.

Seabridge did not carry out exploration at the Grassy Mountain Project. In April 2011, Seabridge signed an option agreement granting Calico the sole and exclusive right and option to earn a 100% interest in the claims group. The acquisition of the Grassy Mountain claims group by Calico was completed in 2012. In 2011 and 2012, Calico carried out geologic mapping and sampling and drilled a total of 13,634 feet in 17 holes. Calico also commissioned a geophysical survey to assist in their exploration efforts.

Paramount acquired Calico in 2016.

 

5.2

1986-1996 Exploration

Historical exploration conducted by previous operators includes exploration programs carried out by Atlas, Newmont, Tombstone, Western Mining Corp. (WMC), and Calico.

 

5.2.1

Atlas 1986-1992

Atlas carried out geologic mapping and recognized soil geochemistry as an important exploration tool at Grassy Mountain. Most Atlas exploration targets were initially identified by claim-corner soil sampling on 600-ft by 1,500-ft spacings. Atlas conducted additional soil and float sampling on several anomalies and identified a genetic link between

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 44

May 27, 2026


LOGO         LOGO

 

gold mineralization and silicification. Of the 400 drill holes completed by Atlas, 196 were reverse circulation (RC) holes drilled on 75- to 100-ft centers within what became the Grassy Mountain deposit area. The remaining holes were drilled at other targets within the Grassy Mountain claims group. Atlas also drilled 87 RC holes at the Crabgrass deposit and defined three separate near-surface zones of gold and silver mineralization.

Details and results of the drilling are provided in Section 7.2.1.1.

 

5.2.2

Newmont 1992-1996

Newmont carried out extensive and locally detailed geologic mapping and conducted both soil and rock-chip sampling. In 1993, Newmont geologists mapped 40 square miles at a scale of 1:6,000 and collected approximately 2,600 soil samples on a 400-ft by 200-ft grid in hopes of identifying anomalies missed by prior Atlas sampling. During 1993 and 1994, Newmont collected more than 400 rock-chip samples and conducted several geophysical surveys, including a ground-based gravity survey along existing roads, airborne magnetic and radiometric surveys over the entire property, and ground-based gradient-array (IP/resistivity) surveys over the Grassy Mountain deposit and several of the satellite prospects. Ground magnetic surveys were conducted at specific areas. Newmont geologists re-logged the remaining Atlas drill core during this period, and eventually the Atlas RC drill chips as well.

In 1994, Newmont drilled 11 inclined core holes designed to intersect and define the geometry of potential high-grade gold zones within the Grassy Mountain deposit. These were followed with one core hole wedged off of the initial core hole, two holes pre-collared by RC and completed with core, and one additional core hole.

Newmont’s 15 holes were all angled and totaled 15,009.5 ft. This drilling defined what Newmont thought could be several gold zones in excess of 0.1 oz/ton Au within an area of the Grassy Mountain deposit measuring approximately 600-ft long by 350-ft wide by 250-ft thick. Mineralization was constrained to the northeast by a single drill hole that failed to encounter high-grade gold. Newmont considered the western extent of the main high-grade zone effectively closed off after encountering only low-grade mineralization (0.012–0.019 oz/ton Au) and local barren quartz–chalcedony veins. Based on the core drilling and mapping and sampling of surface exposures, Newmont geologists concluded that high gold grades at the Grassy Mountain deposit were controlled by narrow, steeply south-dipping quartz-chalcedony veins and clay matrix breccias that would need to be properly represented by grade modeling and resource estimation.

Details and results from the drilling are provided in Section 7.2.1.2.

During 1995 and 1996, Newmont’s activities focused on estimating Mineral Resources at the main Grassy Mountain deposit. No new exploration work was done during this period.

 

5.2.3

1996 Exploration at Outlying Targets within the Grassy Mountain Claims Group

By 1996, Atlas and Newmont identified and named a number of mineralized and potentially mineralized target areas peripheral to the main Grassy Mountain gold deposit based primarily on rock-chip, float, and soil-sample data. These outlying targets, several of which were drilled to varying extents, are shown in Figure 5-1.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 45

May 27, 2026


LOGO         LOGO

 

Figure

5-1: Outlying Target Area Map

 

LOGO

Note: Blue lines demark the outer limits of Paramount’s claims group; UTM NAD83 US Feet, Zone 11 projection; contour interval is 10 ft. 5,000-ft grid lines for scale. Dots are drill hole collars through 2012 colored by gold values. Source: Paramount, 2016

 

5.2.3.1

Wheatgrass

This target area is approximately 1,500 ft southwest of the Grassy Mountain deposit area (Figure 5-1) and was the site of the first drilling on the claims. Wheatgrass may be a lateral continuation of mineralization extending from the main Grassy Mountain deposit that is displaced by down-to-the-west faults. A number of RC drill holes tested this area with some narrow, low-grade intersections being encountered. Most of these historical holes were drilled vertically and are widely spaced.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 46

May 27, 2026


LOGO         LOGO

 

5.2.3.2

North Spur

North Spur is 2,000 ft to the north–northeast of the main Grassy Mountain deposit (Figure 5-1). Resistant ledges of silicified sandstone indicate hydrothermal fluids flowed through the North Spur area. Three widely spaced vertical RC holes south of the silicified ledges intercepted elevated gold grades. About 500 ft to the north, a fence of three vertical RC holes is located approximately at the northern margin of the most strongly silicified outcrops. These holes penetrated intervals with generally low gold grades, but they are sporadically mineralized. Review of RC chips and logs from these holes indicates that gold grades decrease down hole as the sandstone intervals transition to more clay-rich units with depth. All of these holes were drilled vertically and did not adequately test for steeply dipping mineralized structures.

 

5.2.3.3

Crabgrass

The three mineralized areas that comprise the Crabgrass prospect (Figure 5-1) appear to be stratiform and are contained within the flat-lying to gently east-dipping sandstones above clay-rich units, but confidence in these observations is limited by the fact that all the historical holes are vertical and drilled by RC methods. Significant low-grade gold mineralization was encountered in numerous holes, which formed the basis for a historical resource estimate.

 

5.2.3.4

Bluegrass and North Bluegrass

These targets are located 1.2 miles and 1.6 miles northeast of the Grassy Mountain deposit, respectively (Figure 5-1). Sixteen RC holes were drilled in the area to follow up on rock-chip and float-chip samples with elevated gold contents. Further work is needed to warrant additional drilling.

 

5.2.3.5

Snake Flats

This area is 2.25 miles to the northeast of the Grassy Mountain deposit (Figure 5-1). The target was identified by mapping float of silicified arkose and sinter boulders. A large mercury, arsenic, and antimony soil anomaly extends down-slope for approximately 3,500 ft to the northeast. This is the most aerially extensive surface geochemical anomaly at the Project other than at Wheatgrass. Some of the samples from the altered boulders yielded elevated gold values; the source area for these boulders appears to be somewhere beneath post-mineral basalt that occurs in the area. Three RC holes were drilled through about 100 ft of the post-mineral basalt before intersecting unaltered sandstone and siltstone. Additional work is necessary to better define drill targets.

 

5.2.3.6

Wood

The Wood target is 1.2 miles northwest of the main Grassy Mountain deposit area (Figure 5-1). Wood was identified by surface rock and soil sampling, followed by surface trenching. Rock-chip samples that were taken from a small outcrop of weakly silicified volcanic rocks returned elevated gold values. Fifteen shallow RC drill holes were completed in the area, some of which returned encouraging results.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 47

May 27, 2026


LOGO         LOGO

 

5.2.3.7

Wally

The Wally, or Big Wally, target is 1.5 miles north–northwest of the Grassy Mountain deposit (Figure 5-1). Soil samples in the Wally area defined overlapping arsenic, mercury, antimony, and gold anomalies that straddle a north-northwest-trending fault shown on the district geology map. Drilling returned some favorable results.

 

5.2.3.8

Ryegrass

The Ryegrass, or Dennis’ Folly, target is located 1.2 miles north of the Grassy Mountain deposit (Figure 5-1). This area was identified by mapping silicified zones that returned low-level gold values and anomalous mercury in rock-chip samples.

 

5.2.3.9

Clover

This target is one mile west of the Grassy Mountain deposit (Figure 5-1) and is identified as an area of weakly silicified arkose adjacent to a northeast-trending fault. Rock-chip sampling identified an outcrop containing 25 ppb gold.

 

5.2.3.10

Bunchgrass

Bunchgrass is an area of modestly elevated mercury, arsenic, and antimony in soil samples located 0.5 miles south of Crabgrass (Figure 5-1). Wilson et al. (2015a) reported that the target area is approximately 750 ft wide.

 

5.2.3.11

Sweetgrass

Sweetgrass is located approximately 1.75 miles southwest of the Grassy Mountain deposit (Figure 5-1). Sampling of a large float boulder of siliceous sinter returned elevated gold values. Although additional sampling in the area did not return any significant values, more work is warranted to determine the source of this siliceous sinter boulder.

 

5.3

1998-2016 Exploration

 

5.3.1

Tombstone 1998

Prior to finalizing their agreement with Atlas, Tombstone reviewed data from previous work and commissioned an economic study of alternative development scenarios. Tombstone subsequently drilled 10 RC holes, six of which were completed with core tails, for a total of 8,071 ft. Tombstone relied heavily on Newmont’s gradient-array IP/resistivity geophysical surveys to define their drilling targets. Details and results of the Tombstone drilling are provided in Section 7.2.1.3.

 

5.3.2

Seabridge 2000-2010

Seabridge acquired the Grassy Mountains claims group in 2000 and then optioned the property to Calico in early 2011. Seabridge did not conduct any exploration.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 48

May 27, 2026


LOGO         LOGO

 

5.3.3

Calico 2011-2016

Prior to the acquisition of Calico by Paramount, Calico geologists conducted geologic mapping and compiled the Atlas and Newmont geology and surface sample data using a geographic information system (GIS) software. During 2011 and 2012, a total of 13,634 ft was drilled in 14 RC and three core holes. Thirteen of these holes were drilled at the Grassy Mountain deposit area and four were drilled to test outlying targets. Details and results of the Calico drilling are provided in Section 7.2.1.4.

In 2012, Calico commissioned a 25.1 line-mile controlled-source audio-frequency magnetotelluric (CSAMT) survey conducted by Zonge Geosciences Inc. (Zonge). The survey lines were oriented N20°W (Figure 5-2) and arranged to cross the trend of known mineralization.

 

Figure

5-2: Map of 2012 CSMAT Lines

 

LOGO

Note: Red lines show CSAMT lines. Blue lines demark the outer limits of Paramount’s claims group; UTM NAD83 US Feet, Zone 11 projection; contour interval is 10 ft. 5,000-ft grid lines for scale. Dots are drill hole collars through 2012 by maximum gold assays. Source: Wright, 2012

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 49

May 27, 2026


LOGO         LOGO

 

The CSAMT survey was done under the supervision of consulting geophysicist J.L. Wright of Wright Geophysics, Spring Creek, Nevada. Mr. Wright documented the survey methods and parameters, analyzed the processed data provided by Zonge, and made geologic and exploration interpretations in a 2012 report to Calico that included 18 inverted resistivity sections and interpretive overlays in PDF format, as well as ArcGIS and MapInfo electronic data files (Wright, 2012).

The CSAMT survey identified a zone of high resistivity that encompassed the main Grassy Mountain gold deposit (Figure 5-3), which is attributed to the zone of extensively silicified rocks in the deposit area. The high-resistivity response was visible in sectional and plan views of the resistivity inversion; an example is shown in Figure 5-3.

 

Figure

5-3: CSAMT Inversion: Resistivity at 328 to 656 Feet Below Surface

 

LOGO

Note: Blue lines demark the outer limits of Paramount’s claims group; UTM NAD83 US Feet, Zone 11 projection; contour interval is 10 ft. 5,000-ft grid lines for scale. Grey dots are drill hole collars through 2012. Source: Wright, 2012

 

5.4

Production

There has been no production at the Grassy Mountain Project.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 50

May 27, 2026


LOGO         LOGO

 

6

GEOLOGICAL SETTING, MINERALIZATION AND DEPOSIT

 

6.1

Introduction

The information presented in this section of the report is derived from multiple sources, as cited. RESPEC reviewed this information and believes this summary accurately represents the Grassy Mountain project geology and mineralization, as it is presently understood.

 

6.2

Regional Geologic Setting

The Grassy Mountain gold–silver deposit is the largest currently recognized epithermal hot-spring precious-metal deposit of the Lake Owyhee volcanic field. The Lake Owyhee volcanic field is located at the intersection of three tectonic provinces: the buried North American cratonic margin, the northern Basin and Range, and the Snake River Plain. During mid-Miocene time, large-volume peralkaline and subalkaline caldera volcanism occurred throughout the region in response to large silicic magma chambers emplaced in the shallow crust (Rytuba and McKee, 1984). The Lake Owyhee volcanic field includes several ash-flow sheets and rhyolite tuff cones that erupted between 15.5 to 15Ma (Rytuba and Vander Meulen, 1991). The district geology surrounding the Grassy Mountain gold deposit is shown in Figure 6-1.

At about 15Ma, subsidence of the Lake Owyhee volcanic field triggered a change in volcanic eruption styles, which resulted in basaltic and rhyolite deposits of limited extents. Volcanism during the middle to late Miocene was characterized by the eruption of small-volume metaluminous high-silica rhyolite domes and flows, small-volume basalt flows, and mafic vent complexes in north- and northwest-trending Basin and Range-type fracture zones and ring structures related to resurgent calderas. Regional subsidence involved the development of extensive grabens and facilitated the formation of fluvial systems and large lacustrine basins. Large volumes of fluvial sediments, sourced in part from the exhumed Idaho Batholith to the east and southeast, were deposited contemporaneously with volcanism and hot-spring activity during the waning stages of volcanic field development (Cummings, 1991). The resulting regional stratigraphic section is a thick sequence of mid-Miocene volcanic rocks and coeval to Pliocene-age lacustrine, volcaniclastic, and fluvial sedimentary rocks. The oldest units encountered are the flow-on-flow Blackjack and Owyhee Basalts (14.3 to 13.6Ma). These basalts are overlain by arkosic sandstone, tuffaceous sandstone, and conglomerates of the Deer Butte Formation.

 

6.3

Local and Project Geology

Bedrock outcrops in the vicinity of the Grassy Mountain project are typically composed of olivine basalt flows and siltstones, sandstones, and conglomerates of the Miocene Grassy Mountain Formation. These rocks are locally covered with relatively thin, unconsolidated alluvial and colluvial deposits. Erosion-resistant basalt flows cap local topographic highs, including Grassy Mountain proper, which is a prominent northeast-elongate ridge that forms a topographic crest about one mile southeast of the Grassy Mountain gold–silver deposit (Figure 6-1). Arkosic sandstones are encountered at the surface and at depth, but individual beds or sequences have not been correlated across the project area, in part due to lateral sedimentary facies changes and structural offsets. Surface exposures and drill-defined stratigraphy at the Grassy Mountain deposit area reveal complex facies produced during the waning stages of volcanism of the Lake Owyhee volcanic field and development of the coeval Ore-Ida graben (Lechner, 2011).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 51

May 27, 2026


LOGO         LOGO

 

Figure

6-1: Grassy Mountain Regional Geology

 

LOGO

Source: RESPEC, 2026

Figure 6-2 shows the local stratigraphic column in the vicinity of the Grassy Mountain project. The lowermost unit intersected by drilling at the Grassy Mountain deposit is the Kern Basin Tuff, a sequence of pumiceous crystal tuff that in part displays cross beds and local surge structures and non-welded to densely welded rhyolite ash-flow tuff. Clast

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 52

May 27, 2026


LOGO         LOGO

 

size, thickness of individual ash units, and bedding structures suggest a source in the Grassy Mountain project area (Cummings, 1991). The Kern Basin Tuff ranges in thickness from 300 ft on the south bluffs of Grassy Mountain proper to at least 1,500 ft in a drill hole beneath the Grassy Mountain gold–silver deposit.

 

Figure

6-2: Stratigraphic Column for the Grassy Mountain Area

 

LOGO

Source: Paramount, 2020

A small local flow-dome of approximately 12.5 Ma and known as the Butterfly Hill Rhyodacite overlies the Kern Basin Tuff (Figure 6-2). However, in most of the project area the Kern Basin Tuff is overlain by a series of fluvial, lacustrine, and tuffaceous sediments that are assigned to the Grassy Mountain Formation (Cummings, 1991). These sedimentary

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 53

May 27, 2026


LOGO         LOGO

 

units include granitic-clast conglomerate, arkosic sandstone, fine-grained sandstone, siltstone, tuffaceous siltstone, and mudstone (Figure 6-2). The sedimentary units of the Grassy Mountain Formation, which host the entirety of the current Grassy Mountain Resources, range from 300 ft to over 1,000 ft in thickness. Several siliceous “terraces” and siliceous-sinter deposits are interbedded with silicified units of the Grassy Mountain Formation. Terrace construction was apparently episodic and intermittently inundated by fluvial and lacustrine sediments and ash, resulting in an interbedded sequence of siltstone, tuffaceous siltstone, sandstone, conglomerate, and sinter-terrace deposits. Load casts, flame textures, convolute laminations, and other soft-sediment deformation textures are common in both the sinter beds and other sedimentary units (Siems, 1990). The amount and size of the sinter clasts in the sedimentary rocks reflect relative proximity to a terrace. Proximal deposits are angular, heterogeneous, clast-supported breccias of sandstone, siltstone, and sinter with indistinct clast boundaries in a sulfidic mud-textured matrix.

According to Lechner (2007), the sedimentary units of the Grassy Mountain Formation are unconformably overlain by 50 to 100 ft of black-chert pebble conglomerate interbedded with unconsolidated siltstone. This unit is recessive, and it is overlain by flows of olivine basalt assigned to the Grassy Mountain Basalt, and, in the northwestern part of the project area, by the basalt of Negro Rock (Figure 6-2). These mafic lavas are overlain by lacustrine and fluvial siltstone, sandstone, and conglomerate, which are successively overlain by the Rock Springs lacustrine deposits and basalt lavas that together make up the late-Miocene Idaho Group.

 

6.4

Grassy Mountain Deposit

 

6.4.1

Geology

The geology of the Grassy Mountain deposit area is shown in Figure 6-3. The deposit is centered beneath a prominent, 150-ft-high, silicified and iron-stained hilltop that consists of hydrothermally altered arkose and interbedded conglomerate of the Grassy Mountain Formation. Bedding is horizontal at the hilltop and dips 10 to 25° to the north–northeast on the northern and eastern flanks. The bedding steepens to 30 to 40° on the west side of the hill due to drag folding in the footwall of the N20°W-striking Antelope fault. The southwest slope is covered by landslide debris of silicified arkose.

Several horizons of laminated silica, from a few inches to several feet in thickness, crop out southwest and north of the deposit area and are interbedded within the arkose, siltstone, and conglomerate of the Grassy Mountain Formation. Geologists interpret these horizons as beds of silica sinter (Figure 6-2), due in part to the presence of fossil reeds, petrified wood, and other fossilized plant debris. Drilling within the Grassy Mountain deposit penetrated through more numerous and much thicker sinter horizons, indicating the sinter was deposited from hydrothermal fluids venting at the paleo-surface within the accumulating fluvial sedimentary sequence.

Drilling has also shown that in the subsurface of the deposit area the arkosic sandstones and conglomerates are interbedded with numerous intervals of siltstone and mudstone, much of which is thinly laminated. Beds with clay-altered ash to lapilli-sized tephra are common, and there are abundant layers rich in organic carbon ± carbonized plant debris. The laminated siltstone and mudstone intervals reflect a predominantly lacustrine setting that was the site of frequent episodic influxes of fluvial sand- to cobble-sized material.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 54

May 27, 2026


LOGO         LOGO

 

Figure

6-3: Grassy Mountain Deposit Area Geologic Map

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 55

May 27, 2026


LOGO         LOGO

 

6.4.2

Structure

The Grassy Mountain gold–silver deposit is situated within a zone of complex extensional block faulting and rotation. Faults at Grassy Mountain are dominated by N30°W- to N10°E-striking normal faults developed during Basin and Range extension and are inferred to have post-mineral displacement. On the east side of the deposit, these faults are inferred to have down-to-the east movement based on interpreted offsets of a prominent white sinter bed in drill holes, as well as drilled intersections of fault gouge. A set of orthogonal, N70°E-striking high-angle faults of minor displacement are inferred to link the graben faults. One of these, the Grassy fault, has a vertical offset of only 10 to 40 ft or less, although it coincides with the axis of the high-grade core of the deposit.

 

6.4.3

Alteration and Mineralization

Hydrothermal activity and gold mineralization occurred during the accumulation of the Grassy Mountain Formation, coeval with active sedimentation. Therefore, the water-saturated, unconsolidated sediments required silicic ± potassic alteration to develop sufficient competency to allow for the creation of fractures and structurally induced open space.

Silicification is the principal hydrothermal alteration type associated with gold–silver mineralization at the Grassy Mountain deposit. It takes the form of silica sinter, pervasive silica flooding, and cross-cutting chalcedonic veins, veinlets, and stockworks. Silicification is inferred to be largely controlled by hot-spring vents active during accumulation of the Grassy Mountain Formation. The 300-ft deep main sinter is underlain by a zone of strong silicification with silica flooding and chalcedonic quartz veins.

Small amounts of fine-grained pyrite are present in silicified rocks that have not undergone later oxidation. In some parts of the deposit, particularly within arkose and sandy conglomerate units, silicification is accompanied by potassic alteration in the form of adularia flooding. Orthoclase, present primarily in sand-sized grains and in granitic clasts, is unaffected by potassic alteration, while plagioclase is replaced by adularia. Adularia is extremely fine-grained and is identified microscopically or by cobaltinitrite staining. Silicic and potassic alteration zones are surrounded by barren, unaltered, clay-rich (20–40% montmorillonite), tuffaceous siltstone and arkose with minor diagenetic pyrite.

The Grassy Mountain gold–silver deposit is located largely within the zones of silicic and potassic alteration beginning approximately 200 ft below the surface. The deposit has extents of 1,900 ft along a N60°E to N70°E axis, as much as 2,700 ft in a northwest-southeast direction, and as much as 1,240 ft vertically. The surface expression of mineralization is indicated by weak to moderately strong silicification and iron-staining, accompanied by scattered, 1/8- to 1.0-inch-wide creamy to light-gray chalcedonic veins that fill joints.

The deposit consists of a central, higher-grade core with gold grades of >~0.03 oz/ton Au that is surrounded by a broad envelope of lower-grade mineralization. The central, higher-grade core is almost 1,000 ft long on the N60°E to N70°E axis, 450 ft in width, and 450 ft in vertical extent, and it lies above the Kern Basin Tuff and below a distinctive sinter unit. Representative cross-sections through the deposit are provided in Section 11.7.1 (see Figure 11-1 to Figure 11-4).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 56

May 27, 2026


LOGO         LOGO

 

6.4.3.1

Central Higher-Grade Core Zone

Three distinct and overlapping types of gold–silver mineralization are recognized within the central core of the Grassy Mountain deposit: gold-bearing chalcedonic quartz ± adularia veins, disseminated mineralization in silicified siltstone and arkose, and gold and silver in bodies of clay matrix breccia.

Zones of high-grade mineralization are defined by the presence of chalcedonic quartz ± adularia veins. Mineralized quartz ± adularia vein types include single, banded, colloform, brecciated, and calcite-pseudomorphed veins. Colloform veins tend to carry the highest grades (>0.5 oz/ton Au), with visible gold up to as much as 0.02 inches in the longest dimension associated with argentite. Veins with relict bladed calcite texture also contain higher gold grades than the banded and single vein types. Gold mostly occurs as electrum along the vein margins or within microscopic voids. Some veins carry very little grade or are barren. At least some of the higher-grade zones of veins are thought to strike approximately N70°E.

Vein widths range from 1/16 to ~2.0 inches. Individually, such narrow veins are unlikely to have lateral or vertical extents of significance, but vein frequency can average one vein per foot in places. Zones of veining have strike lengths of 400 to 700 ft and vertical extents of 100 to 250 ft at elevations of 3,150 to 3,400 ft. Individual veins are too narrow to trace or correlate from hole to hole. However, the zones of veining have continuity.

A steep southerly dip of the veins (70–85°) is inferred from vein intersection angles with drill core axes and bedding. Veins are mostly perpendicular to bedding, which generally dips 10–25° NNE within the deposit. Vein intersection angles of 10–25° to the core axis were mostly recorded in core holes GMC-001 to GMC-008 angled at -50° at S20°E, compared with 25° to 50° intersection angles in holes GMC-009 to GMC-011 angled -50° at N20°W. The N70°E strike of the vein zones is supported by: 1) surface mapping, 2) vein orientation perpendicular to bedding, 3) grade-thickness contouring, and 4) the overall trend in mineralization with grades in excess of ~0.03 oz/ton Au.

The veins crosscut the silicified sediments and have extremely sharp grade boundaries with the sediments. Vein frequency diminishes abruptly below an elevation of ~3,000 ft at the west–southwest limit of the higher-grade core to ~3,100 ft at the east-northeastern limit. Very few high-grade veins are encountered above the higher-grade core of the deposit.

Within the higher-grade core, high gold grades are also present in silicified siltstone and arkose with no visible veins. In these cases, gold and silver are inferred to be very finely disseminated in a stratiform manner in the silicified rock. Fine-grained pyrite is commonly disseminated in the silicified siltstone and sandstone where oxidation has not occurred. Contacts between siltstone and arkose beds seem to be more favorable and carry higher gold grades. In places, beds of tuff and tuffaceous siltstone appear to be particularly favorable hosts for higher-grade mineralization that lacks associated veins.

Newmont and other later operators referred to the third style of gold–silver mineralization as “clay matrix breccia,” bodies of which may be more prevalent in the lower portion of the higher-grade core of the deposit. These bodies are interpreted to extend at near-vertical angles up and down into the surrounding, low-grade gold-silver envelope. Clay matrix breccias are mainly of clast-supported types and contain sub-rounded to sub-angular, sand- to boulder-sized clasts of silicified and/or veined arkose and siltstone with minor amounts of clay and iron-oxide minerals between the clasts. In drill core, clay matrix breccia intervals are intersected over lengths of as much as several tens of feet, but their

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 57

May 27, 2026


LOGO         LOGO

 

true thickness and exact orientations are poorly understood, in part because their margins are commonly irregular-to-gradational and not planar, except where structural fabrics related to fault movement are evident. In some cases, it is difficult to discern where clay matrix breccias end and similar fault-related breccias begin. In some places the two are possibly genetically related.

Clay matrix breccias cut—and are therefore paragenetically later than—the silicification and veins. One interpretation is the clay matrix breccias formed by explosive releases of over-pressured water vapor through faults and fractures during boiling in the waning stages of the hydrothermal activity.

 

6.4.3.2

Lower Grade Envelope

Lower-grade mineralization, generally less than 0.03 oz/ton Au, envelopes the higher-grade core and extends outwards as stratiform mineralized lenses (see Figure 11-1 through Figure 11-4). There are very few visible chalcedonic veins. The gold and silver are inferred to be disseminated within the silicified arkose and siltstone units. Contacts between arkose, siltstone, and sinter appear to have been preferentially mineralized, and beds of tuff and tuffaceous siltstone also were favorable sites for mineralization. Low-grade mineralization is also present in numerous intervals of silica sinter. However, not all sinter intervals are mineralized. Sinter-hosted mineralization may be disseminated or within fractures where the sinter has been structurally disrupted.

 

6.5

Deposit Types

The geological setting, hydrothermal alteration, styles of gold-silver mineralization, and close spatial and timing associations of the mineralization with siliceous-sinter deposition indicate that Grassy Mountain is an example of the hot-springs subtype of low-sulfidation, epithermal, precious-metals deposits. The Grassy Mountain deposit is characterized by stacked sinter terraces that demonstrate hydrothermal fluids vented at the paleosurface concurrent with lacustrine and intermittent fluvial sedimentation. At a depth of 300 ft, the main sinter at Grassy Mountain is underlain by a zone of intense silicification, within which is located the core of the deposit that is the focus of this report.

Figure 6-4 shows a conceptual, schematic section of a low-sulfidation epithermal system and its variable form with increasing depth, and the typical alteration zonation, which include the distribution of sinter, a blanket of steam-heated advanced argillic alteration, and water-table silicification (Buchanan, 1981; Sillitoe, 1993).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 58

May 27, 2026


LOGO         LOGO

 

Figure

6-4: Conceptual Hot-Springs Epithermal Deposit Model

 

LOGO

Source: Buchanan, 1981

In the case of Grassy Mountain, the broader lower-grade mineralization extends up to and overlaps multiple, stacked deposits of sinter, reflecting near-surface epithermal mineralization as the sedimentary sequence accumulated.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 59

May 27, 2026


LOGO         LOGO

 

7

EXPLORATION

 

7.1

Exploration

In early 2017, Paramount commissioned an exploration review of the Grassy Mountain project data to evaluate and define exploration drilling opportunities for potential expansion of the known mineralization. This study focused on the area within the Grassy Mountain claims group controlled by Paramount and was carried out and reported by RESPEC (Weiss, 2017).

RESPEC first compiled and evaluated geological and geophysical maps, soil and rock-chip assay data, and aerial images from files supplied by Paramount. During March 2017, RESPEC reviewed RC drill cuttings and core, drill logs, paper maps, cross-sections, and other files at Paramount’s office in Vale. As part of this review, field traverses were made throughout the Grassy Mountain claim group to better understand the geology, rock geophysical response, and effects of hydrothermal alteration.

Based on the field traverses, RESPEC noted the high-potassium zones shown by the Newmont airborne radiometric data are likely controlled by abundant potassium-bearing clasts within exposed stratigraphic units of the Grassy Formation and concluded that they are not the result of extensive potassic alteration. District patterns of low total magnetic intensity visible in the Newmont airborne magnetic maps also appear closely related to stratigraphy and regional faults of the Oregon-Idaho graben rather than major zones of hydrothermal alteration.

Zones of high resistivity defined by the 2012 CSAMT survey correlate in part with the thick volume of silicified rocks that host the Grassy Mountain gold deposit (refer to Section 5). Drill data, including RC chips, show the resistivity high that extends southwest from the deposit toward the Crabgrass deposit and the outlying resistivity high at the Wood area are not the result of extensive silicification (Weiss, 2017). In these areas, the CSAMT high resistivity response may be from the underlying Kern Basin Tuff (Tkt) and rhyodacite of Butterfly Hill (Trd) units.

Weiss (2017) identified four drill targets within the immediate area of the Grassy Mountain deposit and recommended them for limited expansion drilling. Drilling conducted to test these targets is summarized in Section 7.2.2. These near-mine targets have significant uncertainties in their locations due to a lack of confidence in the precise locations, dips, amount of displacement, and timing of the Apache–Coyote and Gopher faults and the northeast-trending fault in the North Spur, all of which are potentially mineralized structures. Nevertheless, Weiss (2017) justified these targets based on their proximity to the proposed underground mine and the opportunity they presented to expand known mineralization, even if only incrementally. Two holes drilled in 2018 as a preliminary test of the North Spur target returned anomalous values.

Weiss (2017) also recognized two separate targets in the outlying Wood prospect as having the potential to host structurally controlled vein or stockwork mineralization.

In addition, Weiss (2017) recommended additional surface work to further define exploration drill targets. This included expansion of the 2012 CSAMT coverage to better understand the subsurface at the Crabgrass, Bluegrass, North Bluegrass, Ryegrass, and Dennis’ Folly areas and infill soil sampling and trenching at the large geochemical anomaly north of Snake Flats.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 60

May 27, 2026


LOGO         LOGO

 

In October 2018, Paramount contracted Precision GeoSurveys of Langley, BC, Canada to fly helicopter-borne aeromagnetic and radiometric geophysical surveys over the Grassy Mountain claim group. Precision GeoSurveys flew 734 line-miles with an Airbus AS350 helicopter at 50-meter spacings and a heading of 090°/270°; tie lines were flown at 500-meter spacings at a heading of 000°/180°. The results of this survey show the Grassy Mountain deposit lies within a large magnetic low (Figure 7-1). Magnetic highs outline the extents of intrusive rocks and basaltic units.

 

Figure

7-1: 2018 Aerial Magnetic Survey of Grassy Mountain Area

 

LOGO

Source: Paramount, 2018 and modified by RESPEC, 2026

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 61

May 27, 2026


LOGO         LOGO

 

7.2

Drilling

Drilling at the Grassy Mountain claim block is summarized in Table 7-1 and shown in Figure 7-2.

 

Table

7-1: Grassy Mountain Claim Block Drilling Summary

 

Year

   Company    # Holes    Hole Type    Length (ft)    Area

1987–1991

   Atlas    193    RC    154,963    Grassy Mtn

1989–1991

   Atlas    5    Core    4,153    Grassy Mtn

1989–1991

   Atlas    5    RC & Core    3,502    Grassy Mtn

1987–1991

   Atlas    187    RC    62,895    Outlying
Prospects

1987–1991

   Atlas    10    RC    1,884    Water wells

1992–1996

   Newmont    13    Core    13,101    Grassy Mtn

1992–1996

   Newmont    2    RC & Core    1,909    Grassy Mtn

1998

   Tombstone    4    RC    3,145    Grassy Mtn

1998

   Tombstone    6    RC & Core    4,926    Grassy Mtn

2011

   Calico    3    Core    2,531    Grassy Mtn

2011–2012

   Calico    10    RC    8,518    Grassy Mtn

2012

   Calico    4    RC    2,585    Outlying
prospects

Historical Total

      442       264,112   

2016–2017

   Paramount    3    RC    1,140    Grassy Mtn

2016–2017

   Paramount    3    Core    1,933    Grassy Mtn

2016–2017

   Paramount    24    RC & Core    19,907    Grassy Mtn

2018

   Paramount    2    RC    1,600    North Spur Target

2019

   Paramount    2    Core    931    Geotechnical

Paramount Total

      34       25,511   

All Drilling Total

      476       289,623   

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 62

May 27, 2026


LOGO         LOGO

 

Figure

7-2: Locations of Drill Holes Within the Grassy Mountain Claims Group

 

5.2.3.6

Wood

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 63

May 27, 2026


LOGO         LOGO

 

The project database includes a total of 264,112 ft drilled by four historical operators from 1987 through 2012 in 442 drill holes. From 2016–2019, Paramount drilled 34 holes for a total of 25,511 ft to bring the total drilled within the claims group to 476 holes and 289,623 ft. Approximately 77% of the footage drilled was at and adjacent to the Grassy Mountain deposit area. Most of the holes at the Grassy Mountain deposit area were drilled entirely by RC (77% of the total footage). Holes drilled using core methods account for about 12% of the footage drilled in the deposit area, and holes drilled with RC pre-collars and core tails account for about 11% of the total. Figure 7-3 shows the locations of the holes drilled in and near the Grassy Mountain deposit area. Figure 7-2 includes the collar locations of holes drilled to test outlying prospects within the Grassy Mountain claim block. The results of drilling at the outlying prospects are summarized in Section 5.2 and Section 5.3.

Within the Grassy Mountain deposit area, approximately 80% of the holes were drilled vertically or within 3.0° of vertical. Approximately 69% of the core and core-tail holes were inclined at angles less than -80°. Overall results of drilling within the Grassy Mountain deposit are summarized with representative cross-sections presented in Section 11.7.1. The locations of these cross-sections are shown in Figure 7-3. At the outlying prospects—where all the drilling was done with RC methods—approximately 98% of the holes were vertical. Outside the Grassy Mountain deposit area, the median hole depth was 300 ft.

In addition to the holes discussed above, three short, vertical core holes, for a total of 438 ft, were drilled in 2018 to the east of the Grassy Mountain deposit. These holes obtained samples of unaltered and unmineralized basalt that is a potential source of aggregate and mine-backfill material. These samples were used in various geotechnical and geochemical evaluations. Four groundwater-monitoring wells (GM18-31 through GM18-34) drilled by Paramount in 2018 are not included in the drilling summarized in Table 7-1 or on Figure 7-2 and Figure 7-3.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 64

May 27, 2026


LOGO         LOGO

 

Figure

7-3: Locations of Holes Drilled in the Grassy Mountain Deposit Area

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 65

May 27, 2026


LOGO         LOGO

 

7.2.1

Historical Drilling, 1987-2012

 

7.2.1.1

Atlas, 1987–1992

In early 1987, Atlas mobilized a small track-mounted rig to drill six holes in two target areas. Drill hole 026-004 intercepted 80 ft of mineralization averaging 0.021 oz/ton Au. Atlas completed a follow up five-hole drill program in the spring of 1988. Drill hole 026-009 is considered the Grassy Mountain deposit discovery hole—it intersected 145 ft of mineralization that averaged 0.075 oz/ton Au. By the end of 1991, Atlas had drilled 227,397 ft in 400 holes. Of the total, Atlas drilled 13 holes as water wells and 187 holes at outlying prospects.

Eklund Drilling Company of Elko, Nevada drilled Atlas’s RC holes using Ingersoll Rand TH-60 and RD-10 truck-mounted drills with a nominal hole diameter of 514 inches (Lechner, 2007). Atlas sampled the RC cuttings at 5-ft intervals. Twenty-three of the RC exploration holes were drilled to at least 1,000 ft in depth. (All of the 1,000+-foot holes are in the Grassy Mountain deposit area.) Atlas’s RC drilling was “almost invariably” done dry, because groundwater wasn’t encountered above 750-ft depths except for some locally perched water intersected along the northern portions of the deposit. Because the deposit is strongly silicified, drilling penetration rates were slow and caused excessive bit wear. Drilling in certain areas was difficult because of tight hole conditions and caving of rubble zones. In many cases, historical documentation is not sufficient to determine whether a particular hole was drilled dry or wet.

Atlas drilled 10 core holes at Grassy Mountain to confirm the high-grade mineralization identified by RC drilling, obtain samples for metallurgical testwork, and collect geotechnical data. Longyear, Incorporated (Longyear) drilled two confirmation core holes as NQ (1.875 inch) angle holes. Boyles Brothers drilled five core holes as vertical PQ (3.345 inch) diameter holes specifically to obtain sample material for metallurgical testing (these holes were pre-collared with RC). Boyles Brothers also drilled three geotechnical holes. Assay records indicate that Atlas sampled the confirmation holes on intervals ranging from 0.5 to 7.5 ft in length, with an average sample length of 4.5 ft. RESPEC is uncertain whether the core was mechanically split in half or sawed in half for sampling. Atlas shipped the whole core from the metallurgical holes to Hazen Research Inc. for metallurgical testwork and logged the geotechnical holes for various geotechnical parameters such as rock quality designation (RQD), fracture frequency, etc.

The Atlas geologist assigned to each drill rig was responsible for the placement of the rig, drilling and sampling methods, hole depths, and lithologic logging.

The Atlas drilling discovered and completed the initial delineation of the Grassy Mountain deposit. Atlas also discovered and completed all drilling of the Crabgrass deposit.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 66

May 27, 2026


LOGO         LOGO

 

7.2.1.2

Newmont, 1994

In 1994, Newmont drilled 15 angled core holes (including a wedge drilled off the first hole), and pre-collared two of the last three core holes with RC. Longyear of Spokane, Washington conducted this drilling, which totaled 15,010 ft. All these holes were drilled with HQ (2.5 inch) diameter core except for six drill holes in which poor ground conditions forced the HQ core to be reduced to NQ-size. The RC pre-collars were sampled over intervals of 5.0 ft. Newmont sawed approximately 90% of the core in half for sampling and mechanically split the other 10% in half.

Newmont determined that steep, southeast-dipping quartz–chalcedony–adularia veins hosted the high-grade gold. They inferred the steep southeast dip by comparing vein/core intersection angles from southeast-directed holes to those in northwest directed holes and also inferred that the high-grade gold mineralization had a relatively sharp base at an elevation of 3,000 to 3,100 ft.

 

7.2.1.3

Tombstone 1998

In 1998, Tombstone drilled six core holes with RC pre-collars and four complete RC holes that totaled 8,071 ft of drilling at the Grassy Mountain deposit. Dateline Drilling Incorporated (Dateline) from Missoula, Montana performed all of Tombstone’s RC drilling. Tombstone collected RC samples over 2.5 and 5.0-ft intervals, with both interval lengths sometimes used in the same drill hole. They conducted the RC drilling wet, as water and mud was used for hole conditioning. Ray Hyne Drilling of Winnemucca, Nevada, performed the core drilling. Tombstone sawed approximately 80% of the core in half for sampling and mechanically split the remainder in half.

Tombstone concentrated their drilling in the higher-grade core of the deposit, aiming to better define the higher-grade mineralization. However, the Tombstone results did not include the very high-grade component of the Grassy Mountain mineralization (>2 oz/ton Au) encountered in previous Atlas RC and Newmont core holes (French, 1998). French (1998) theorized that the lack of very high-grade intersections might have been due to the program’s drilling and related sampling problems. French (1998) recommended using a more powerful RC rig that could better handle poor ground conditions and would require less hole reaming and conditioning, which would allow uninterrupted drilling and sample collection.

 

7.2.1.4

Calico 2011-2012

Calico commenced drilling at the Grassy Mountain deposit in August 2011 and drilled three core holes using a modified track-mounted LF-90 core drill operated by Marcus and Marcus Drilling Company, of Post Falls, Idaho (Marcus and Marcus). Marcus and Marcus drilled HQ diameter core using a triple-tube core recovery barrel. Operating 24 hours per day, Marcus and Marcus drilled an average of 39 ft per day and completed 2,530.5 ft of drilling.

In October 2011, a truck-mounted Ingersoll-Rand TH-75 drill operated by Boart Longyear, of South Jordan, Utah, began RC drilling at the Grassy Mountain property. The TH-75 drill utilized a cyclone wet splitter for sample collection, with an approximate 40% split retained in the sample bag. Drill cuttings passed through a cyclone and the splitter then divided them into three streams: one for sampling, one for logging and retention for reference, and the third was discarded to the sump. The Calico geologist site placed a portion of the sample collected for logging into a plastic chip tray labeled with the hole number and the depth from which the sample was taken. The drill helper collected one

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 67

May 27, 2026


LOGO         LOGO

 

sample for each 5-ft interval in bags pre-labeled with the sample number under supervision by Calico’s site geologist. The drill helper sealed each sample bag at the drill site. The sample bags remained unopened until they reached the analytical laboratory. After each 20 ft length of drill rod was added to the drill string, Boart Longyear cleaned the hole of material which may have descended while they installed the new section of pipe. The RC drill operated on a single 12-hour daily shift. A Calico on-site geologist monitored the drilling and sample collection, logged the drill cuttings, and collected and stored a portion of the drill cuttings for future reference. The RC drill rig completed nine holes at the Grassy Mountain deposit area totaling 7,668 ft.

Calico allowed their 2011 RC samples to drain at the drill site prior to shipment for assay. Samples received at the assay laboratory had an average weight of 20 lb.

During June 2012, Calico drilled a total of 3,435 ft in five RC holes—one in the Grassy Mountain deposit area, one in the Wheatgrass area, one at the Wood area, and two at the Wally area. Drill contractor Leach Drilling of Dayton, Nevada, performed the work using an Ingersoll-Rand DM25/RC track-mounted rig. Leach Drilling used a cyclone wet splitter for sample collection and retained approximately 40% of each sample in a sample bag for analysis. Calico’s June 2012 sampling procedures were the same as those used in 2011. The drill operated on a single 12-hour daily shift. An on-site Calico geologist monitored the drilling and sample collection, logged the drill cuttings, and collected a portion of the drill cuttings for future reference. Calico completed the 2012 drill program on June 28.

Calico’s 13 holes drilled at the Grassy Mountain deposit area increased the drill density within the higher-grade core of the deposit. Calico’s three core holes provided additional information regarding higher-grade mineralization. The hole drilled at Wheatgrass returned results consistent with existing holes in the target area. The hole drilled at the Wood target was drilled almost 450 ft from the nearest drill hole and returned only very low-grade intersections. The first hole drilled in the Wally area unsuccessfully tested the western extension of previously defined mineralization. The second Wally drill hole returned similar results to the existing Wally drill holes and therefore confirmed the extension of this low-grade mineralization about 200 ft to the north.

 

7.2.2

Paramount 2016–2019

From 2016–2019, Paramount conducted infill, geotechnical, hydrological, and metallurgical drilling at Grassy Mountain. Paramount’s drilling focused on the central higher-grade core of the deposit and significantly improved Paramount’s knowledge of the continuity and styles of mineralization within the core zone. It also provided samples for geotechnical and metallurgical testing. Paramount’s drill results made an important contribution to the estimation and confidence in the modeling of the Grassy Mountain gold and silver resources presented in Section 11 of this technical report summary.

In 2016 and 2017, Paramount drilled 22,980 ft in a total of 30 holes within the higher-grade core of the Grassy Mountain deposit. The goals of this drilling program included: (i) verifying the historical drill data, particularly the historical RC holes; (ii) increasing the quantity of drill core derived from the higher-grade portion of the deposit; (iii) obtaining better definition of the controls and extents of the higher-grade mineralization; and (iv) obtaining drill core for detailed geotechnical logging and metallurgical testing. In 2018, Paramount drilled two RC holes at the North Spur target, located a short distance to the north of the Grassy Mountain deposit. In 2019, Paramount drilled two geotechnical core holes within the lower-grade peripheries of the Grassy Mountain deposit. The 2019 drilling included a short, 100-ft vertical hole near the planned mine portal and a deeper 831-ft hole drilled at -70° to penetrate an area of the planned underground access ramp. Representative cross-sections of the drilling are in Section 11.7.1. The cross-section locations are shown on Figure 7-3.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 68

May 27, 2026


LOGO         LOGO

 

Historical core drilling programs often experienced significant problems due to poor ground conditions, particularly from the uppermost portion of the deposit through to the bottom of the upper sinter package. Therefore, Paramount began to pre-collar the core holes with RC to depths of approximately 400–500 ft, then core drill through the higher-grade core of the deposit.

Paramount contracted Major Drilling America Inc., of Salt Lake City, Utah (Major Drilling or Major) for both the RC and core drilling. Major drilled RC pre-collars with a Schramm T450GT track-mounted drill operated on a single 12-hour daily shift. Major used a 612 inch diameter RC bit to the planned pre-collar depth and then set 412 inch steel casing for the entire length of the hole. The RC drill rig moved to the next RC pre-collar location and a core rig drilled the remainder of the hole (as discussed below).

During the RC drilling, Major Drilling injected small amounts of water down the hole to control dust emissions. Major Drilling’s sampling assistant collected RC samples at nominal 5-ft intervals via a cyclone rotary splitter and center discharge tube into 20-inch by 24-inch sample bags that were pre-numbered by Paramount geologists or geotechnicians. Typical samples weighed approximately 15–20 lb for each sample interval. The Major Drilling sampling assistant monitored the drilling, performed the sample collection, and collected and stored a portion of the drill cuttings in plastic chip trays for future reference and logging. Paramount’s onsite geologist trained the sampling assistant on the first seven RC pre-collars.

Paramount and/or Major Drilling’s sampling assistant collected duplicate RC samples at the rate of approximately one per 40 regular sample intervals. For duplicate samples, they collected the primary sample from the center discharge tube of the rotary splitter and collected the duplicate sample from the side discharge tube of the rotary splitter. (At no time did they use a “Y-type” splitter to collect duplicate samples.)

Major Drilling completed the core drilling with two track-mounted drills: a Boart Longyear LF-90 drill and a Boart Longyear LF-230 drill. Both rigs drilled HQ diameter core using a triple-tube type core barrel. Two-man crews operated the core drills 24 hours per day on two 12-hour shifts with a drill foreman also on site. A single water truck and driver hauling water from a well approximately one mile north of the drilling area supplied adequate water for the two drills.

Major began drilling the first RC pre-collar in November 2016 and completed seven RC pre-collars totaling 2,695 ft during the year. In 2016, core totaling 3,078 ft was drilled in six holes. Paramount suspended drilling from mid-December 2016 through early March 2017. During March, April, and May of 2017, Major Drilling drilled 20 RC pre-collars totaling 8,556 ft. From March through June of 2017, Major drilled 8,651 ft of core in 21 holes. Table 7-2 shows the footages drilled by pre-collar RC and core methods.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 69

May 27, 2026


LOGO         LOGO

 

Table 7-2: Paramount 2016–2019 RC Pre-Collar vs. Core Lengths

 

Drill Hole

   Pre-Collar
RC From (ft)
     Pre-Collar RC To
(ft)
     Core From (ft)      Core To (ft)      Total RC      Drill
Hole
     Pre-Collar RC
From (ft)

GM16-01

     0        380        —         —         380        0      Stuck hammer

GM16-02

     0        400        400        742        400        342     

GM16-03

     0        380        380        785        380        405     

GM16-04

     —         —         0        744.5        0        744.5      Geotechnical hole

GM16-05

     0        360        360        618        360        258     

GM16-06

     0        400        400        731        400        331     

GM17-07

     0        391        391        850.5        391        459.5     

GM16-08

     0        375        —         —         375        0      Twisted off rods

GM16-09

     0        400        400        795        400        395     

GM17-10

     0        400        400        822        400        422     

GM17-11

     0        385        —         —         385        0      Stuck hammer

GM17-12

     0        395        395        689        395        294      Re-drill of
GM16-08

GM16-13

     —         —         0        438.5        0        438.5      Twisted off rods

GM16-14

     —         —         0        750        0        750      Geotechnical hole

GM17-15

     0        320        320        780        320        460     

GM17-16

     0        480        480        923        480        443     

GM17-17

     0        480        480        929.5        480        449.5     

GM17-18

     0        450        450        884.5        450        434.5     

GM17-19

     0        450        450        857.5        450        407.5     

GM17-20

     0        380        380        856        380        476     

GM17-21

     0        460        460        832        460        372     

GM17-22

     0        500        500        953.5        500        453.5     

GM17-23

     0        400        400        956        400        556     

GM17-24

     0        450        450        896        450        446     

GM17-25

     0        400        400        887        400        487     

GM17-26

     0        520        520        875        520        355     

GM17-27

     0        440        440        772        440        332     

GM17-28

     0        420        420        862        420        442     

GM17-29

     0        440        440        800        440        360     

GM17-30

     0        400        400        810        400        410     

GM18-35

     0        800        —         —         800        0      North Spur

GM18-36

     0        800        —         —         800        0      North Spur

GM19-37

     —         —         0        831        0        831      Geotechnical hole

GM19-38

     —         —         0        100        0        100      Geotechnical hole

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 70

May 27, 2026


LOGO         LOGO

 

Major Drilling averaged 142 ft of RC drilling per 12-hour shift and 31.1 ft per drill, per 12-hour shift, for core drilling. Three of the RC pre-collars encountered extremely bad ground conditions that led to premature terminations of the holes and precluded the drilling of core tails.

The drilling program achieved all the goals summarized above. Beyond obtaining core for detailed geotechnical logging and metallurgical testing, the drill core aided in furthering the understanding of the deposit’s geology and confirmed many of Newmont’s conclusions. This understanding formed the base from which the resource model was constructed. Finally, the results of the Paramount drilling program have aided in the verification of the historical data (see the discussion of estimating with and without Paramount drill data in Section 9.1.4).

The results and interpretations of the geotechnical and hydrological data derived from the Grassy Mountain deposit area drilling programs are discussed in Section 13.2 and Section 13.3.

 

7.3

Drill-Hole Collar and Down-Hole Surveys

For the Atlas drilling, Apex Surveying from Riverton, Wyoming, surveyed the collar locations using a total station. Most holes were not surveyed for down-hole direction and deviation, except four RC holes and all the core holes, which were surveyed using an Eastman down-hole camera (Lechner, 2007).

RESPEC does not know whether Newmont surveyed their collar locations. Newmont had Scientific Drilling from Elko, Nevada, perform down-hole deviation surveys of their holes. Newmont’s handwritten “Drill Hole Summary” sheets indicate that Scientific Drilling surveyed their holes using a “gyro” instrument.

There are no written records regarding the procedures for surveying the Tombstone collar locations (Lechner, 2007). Silver State Surveys of Elko, Nevada, reportedly performed down-hole deviation surveys using a gyroscopic survey tool, but Paramount’s archives contain no written records. No down-hole survey data are available for three of the Tombstone drill holes.

Until Calico’s involvement in the project in 2011, project coordinates were based on a local grid established by Atlas. All Calico and subsequent drill-hole collar surveys were collected directly in UTM coordinates. Section 9.1includes a discussion on the transformation of historical mine-grid collar locations into UTM coordinates.

During 2011 and 2012, Calico personnel surveyed drill collar locations using hand-held Garmin GPS units with a horizontal accuracy on the order of ±10 ft. Later, the collar locations were surveyed with a Trimble, survey-grade GPS to ±0.1 ft. Drill holes were marked in the field with a lath and/or stake.

Marcus and Marcus surveyed the 2011 core holes for down-hole directional deviation using a REFLEX EZ-Track survey instrument to obtain multi-shot readings. International Directional Services (IDS) surveyed the 2011 RC holes for down-hole deviation using a Goodrich-Humphrey surface-recording gyroscopic system. Deviations from planned orientations were generally on the order of 3° for core and RC holes, although some of the RC holes deviated by up to 6° in azimuth and 8° in dip.

Down-hole surveys were not performed in the first four 2012 RC holes. IDS surveyed the final 2012 hole, CAL12R17, using a Goodrich-Humphrey surface recording gyroscopic system.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 71

May 27, 2026


LOGO         LOGO

 

During Paramount’s 2016–2017 drilling program, Atlas Land Surveying of Fruitland, Idaho, surveyed the Paramount drill-collar locations and many of the historical drill collars (see Section 9.1.1). The coordinates for the 2018 and 2019 holes were determined by handheld GPS. The owner of Atlas Land Surveying, Dean J. Coon, is a Registered Professional Land Surveyor (Oregon 65687LS) and was responsible for the field work, data processing, and reporting. Atlas Land Surveying completed all 2018–2019 survey work using real-time kinematic (RTK) surveying techniques with Topcon Hiper V GPS Receivers. In RTK mode, the stated accuracy of the measurements is within 10 mm ±1 mm for horizontal data and 15 mm ±1 mm for vertical data. Atlas Land Surveying collected static data in the field and then submitted it to the National Geodetic Service Online Positioning User Service to derive accurate geodetic coordinates tied to the National Spatial Reference System. Using these coordinates, a survey measurement adjustment program, “StarNET”, processed the RTK data to determine the final coordinates for the located points, then projected to the Universal Transverse Mercator grid using the NAD83 datum in units of U.S. Survey feet.

Down-hole deviation surveys were obtained from 25 of the 2016 and 2017 Paramount drill holes, the two holes drilled in 2018, and the deeper of the two geotechnical holes drilled in 2019. IDS of Elko, Nevada, performed these surveys using a Goodrich surface-recording gyroscopic system (SRG). The SRG is capable of mapping the direction of boreholes and is unaffected by steel pipe or local magnetic-field anomalies. Five of the 2016–2017 drill holes had blockages, such as lost or stuck pipe, casing, or core barrel, that prevented down-hole surveys.

 

7.4

Sample Quality

 

7.4.1

Core Samples

Due to the presence of visible gold in the drill core, Newmont decided to evaluate the potential for unrepresentative loss of gold in the splitting of drill core for sampling. During the sampling of their first hole (GMC-001), Newmont collected the minus 10 mesh fines produced during the sawing of drill core into halves for each sample and weighed and assayed them separately (Jory, 1993). Jory (1993) reported that the mean of the gold assays of the 171 samples of saw fines collected was 86% higher (0.044 versus 0.024 oz/ton Au) than the associated half-core samples sent to the laboratory. Jory (1993) noted that since the saw fines accounted for less than 0.5% of the total sample weight, sampling of the saw fines was discontinued. However, Newmont did take 38 additional saw-fines samples for hole GMC-001-9, a core wedge from GMC-001, for which the assay certificate is available. The average of the saw-fines assays is 0.438 oz/ton Au and the mean of the half-core assays is 0.143 oz/ton Au. Newmont did not obtain silver assays for any of their drill samples. The high bias in the saw fines relative to the half-core samples is present at all gold grades, but it increases as the grade increases.

While the unrepresentative loss of gold to the saw fines is not material due to the small amount of these fines relative to half-core samples, these data suggest the potential unrepresentative loss of gold to fines generated by other means. One such possibility is in fines that collect in core boxes from broken intervals, which clearly warrant careful collection and splitting along with the sawing of competent pieces of core. Newmont brushed fines out of the core boxes for each sample interval and split the fines into halves, with one half added to the sample bags of sawed core sent to the assay laboratory and the other half bagged and returned to the core boxes.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 72

May 27, 2026


LOGO         LOGO

 

Fines can also be lost below the surface during core drilling. To evaluate this possibility, RESPEC conducted a sample integrity study to evaluate the relationship between geotechnical data (core recovery and RQD) collected during the logging of the core and gold grades. Figure 7-4 summarizes the relationship between gold grade and RQD for all Grassy Mountain core holes for which RQD data are available.

 

Figure

7-4: Gold Grade vs. RQD

 

LOGO

Source: RESPEC, 2018

Each blue bar in the graph includes data within a 20% RQD bin, as indicated on the x-axis (RQDs of 100% and greater report to the “100” bin). The heights of the bars are indicative of the average grade of all intervals within each recovery bin, as shown on the y-axis of the left-hand side of the graph. The total number of RQD intervals in each recovery bin is displayed by the orange line, with the scale provided by the y-axis on the right-hand side of the graph.

Except for the lowest RQD bin, there is a consistent correlation between RQD and gold grade: gold grades increase as RQD decreases. This negative correlation is at least in part due to the relationship of higher-grade mineralization with highly fractured zones that yield low RQD values. In some deposits, unrepresentative loss of soft, clay-rich, and relatively unmineralized material from the recovered drill core occurs in low RQD zones, which would lead to increased grades in the recovered samples of core. However, the Grassy Mountain mineralization of all grade ranges is associated with uniformly strong silicification, so this mechanism of apparent grade increases is unlikely. The negative correlation between RQD and gold grade does not provide evidence for the possibility of losing gold related to fines during drilling. However, the potential for losses cannot be definitively ruled out.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 73

May 27, 2026


LOGO         LOGO

 

RESPEC extensively reviewed RQD measurements used in the sample integrity analysis and modified the data, e.g. adjusted RQD values over 100%, to assure their validity. RESPEC did not validate the bulk of the core recovery data, so these data may contain many inconsistencies that should be resolved. The relationship between recovery and gold grade for two Paramount holes is summarized in Figure 7-5. No clear trend is evident at core recoveries of 60% and greater. Gold grades decrease with decreasing recoveries for core recoveries lower than 60%. However, the number of recovery intervals in each bin is relatively low and likely insufficient to support definitive conclusions.

 

Figure

7-5: Gold Grade vs. Core Recovery

 

LOGO

Source: RESPEC, 2018.

 

7.4.2

RC Samples

Due to the nature of RC drilling, contamination of drill cuttings from intervals above the drill bit is a concern, especially when groundwater is encountered or fluids are added during drilling. The Atlas reportedly drilled RC holes dry unless groundwater was intersected, while Tombstone, Calico, and Paramount drilled their RC holes entirely wet. Comments on geologic logs and other historical documentation suggest that the water table at Grassy Mountain lies near the base of the higher-grade core of the deposit, with “perched” groundwater noted in a few holes at much higher elevations.

Careful inspection of the geological context of RC drill results can sometimes detect down-hole contamination (e.g., anomalous to significant assays returned from samples from post-mineral units), by comparing RC results to adjacent core holes, and by examining down-hole grade patterns.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 74

May 27, 2026


LOGO         LOGO

 

Cyclic down-hole grade patterns are evident in some of the RC holes at Grassy Mountain. These cycles consist of elevated gold grades (relative to adjacent samples) in every fourth 5-ft sample, which corresponds with the first sample collected after a 20-ft drill rod change. In a classic case, the first sample yields the highest grade for a given drill rod, while the following three samples gradually decrease in grade. This “decay” pattern in grade is caused by the accumulation of mineralized material (derived from some level in the hole above the drill bit) at the bottom of the hole as the drilling pauses to add a new drill rod to the drill string. When drilling resumes, the first sample has the greatest amount of contamination, and the successive samples are gradually “cleaner” as the accumulated contamination decreases. This cyclical pattern is detectable only in barren or very weakly mineralized rock. Even in cases where low-grade cyclic gold contamination would have a minimal impact on resource estimation, its presence suggests that similar, and possibly more serious, unrecognizable contamination may have occurred higher in the hole within a mineralized zone.

Atlas did not believe down-hole contamination in Grassy Mountain drilling was a “significant or consistent problem,” but did recognize that the bottom of hole 026-034 was potentially contaminated over a 200-ft interval. During the resource modeling and related detailed review of the project data, RESPEC identified 21 drill holes suspected of having down-hole contamination of precious metal values, primarily based on the cyclic pattern described above. These suspect intervals are all at the lowermost portions of holes. They were either excluded from mineral domain modeling or were used to model but explicitly excluded from use in the resource estimation.

 

7.5

Summary Statement

RESPEC believes that the drilling and sampling procedures provided representative samples of sufficient quality for use in the resource estimations discussed in Section 11. RESPEC is unaware of any sampling or recovery factors that have not been addressed that would materially impact the estimate of mineral resources discussed in Section 11.

Down-hole drilled lengths of the higher-grade gold and silver portions of the deposit, some of which are oriented at high angles, could significantly exaggerate true mineralized thicknesses in cases where steeply dipping holes intersect steeply dipping mineralization. A very high percentage of the Atlas holes were drilled vertically. RESPEC carefully evaluated the possible effects of exaggerated down-hole lengths on the estimation of current resources and believes the model appropriately represents the higher-grade volumes.

The average down-hole length of the sample intervals used directly in the estimation of the resource’s gold and silver grades is 4.76 ft, with a minimum length of 0.3 ft and a maximum of 12 ft. RESPEC considers these sample lengths appropriate for the Grassy Mountain deposit.

Only four of the 177 Atlas RC holes that directly contribute assay data to the resource estimation were surveyed for down-hole deviation. The four Atlas RC holes that were surveyed deviated from 14 to 35 ft horizontally from the drill collar positions to the distinct lower contact of the higher-grade zone (see Section 11), which lies approximately 800 ft below the surface. The average horizontal deviation is 22 ft. In consideration of the block size of the resource model (5 x 10 x 10 ft; model x, y, z) and other factors related to the resource estimation, RESPEC does not consider the demonstrated magnitude of deviation to be a significant issue.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 75

May 27, 2026


LOGO         LOGO

 

8

SAMPLE PREPARATION, ANALYSES, AND SECURITY

 

8.1

Introduction

This section summarizes all information RESPEC knows relating to sample preparation, analysis, and security, and quality assurance and quality control (QA/QC) procedures employed to amass the Grassy Mountain drilling data. RESPEC either supervised the compilation of information from historical records as cited, or received it from Mr. Michael McGinnis, Paramount’s Project Manager.

 

8.2

Sample Preparation, Analysis and Security

 

8.2.1

Atlas 1987-1992

Atlas split the RC samples at the drill site to weigh between 8–15 lb (Atlas’s RC samples averaged approximately 12 lb) Atlas collected their RC samples in 10-inch by 17-inch olefin sample bags. At all times, an Atlas geologist was stationed at the drill rig with the drill samples. Atlas split wet RC cuttings using a variable wet-cone splitter positioned below the cyclone and split dry cuttings under the cyclone with a Jones splitter. Project geologists delivered the samples to a secure storage facility in Vale at the end of each shift. Chemex Analytical Laboratories (Chemex) personnel routinely picked up the samples from the Vale storage facility and delivered them to their preparation facility in Boise, Idaho, where Chemex dried the samples at 100°C and then cone-crushed them to minus 1/8 inch. Chemex took 300-g subsamples using a Jones riffle splitter, then reduced these subsamples to 95% passing 100 mesh using a ring and puck pulverizer. They stored coarse-reject materials in storage at the Boise facility for possible future use. Chemex shipped the 300-g pulps to their assay facility in North Vancouver, Canada, where they assayed for gold and silver using 30-g aliquots analyzed by fire assay fusion, primarily with an atomic absorption (AA) finish.

RESPEC does not know what type of certification Chemex had in 1987–1990, if any, but Chemex was a well-known commercial assayer that was independent of Atlas.

 

8.2.2

Newmont 1992-1996

Jory (1993) reported that Newmont cut their core into halves at the Vale field office with vein apices oriented perpendicular to the saw blade. For material too fine to be swanned, Newmont geologists carefully swept out the core boxes for each sample interval, split the material in half using a Jones splitter, and recombined one half with the half-core sent for assaying. Newmont core boxes in Paramount’s possession include core fines inside zip-lock plastic sandwich bags—presumably representing the remaining half-split of fine material from each sample interval.

According to Jory (1993), Rocky Mountain Geochemical Corporation (RMGC) picked up the core samples from the Atlas storage facility in Vale and delivered them to the RMGC facility in Salt Lake City, Utah, where RMGC prepared and analyzed the samples. A copy of a Newmont report that lacks a title page, states that, “Coarse gold (up to 500 microns) problems necessitated careful sample prep procedures for Grassy Mountain core.” RMGC dried the samples at 100°C, crushed them to minus 10 mesh, split them in half with a Jones riffle splitter, and coarse pulverized them to minus 48 mesh. RMGC ring-pulverized a 200-g split of the minus 48 mesh material to a nominal, minus 150 mesh particle size, and fire assayed a 30-g aliquot with gravimetric and AA finishes.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 76

May 27, 2026


LOGO         LOGO

 

Newmont requested screen-fire assays from RGMC on 20 samples from drill holes GMC-001 and -002, for which original gold assays exceeded 0.20 oz/ton Au.

RESPEC has no documentation regarding the sample security methods Newmont employed during their drilling campaigns.

RESPEC does not know what type of certification RMGC had in 1992–1996, if any. However, RMGC was a well-known, independent commercial assayer of that era, and RMGC was independent of Newmont. Newmont completed their check analyses at their in-house laboratory. Those checks were not independent of Newmont, exist only in paper form, and should be added to the project database.

 

8.2.3

Tombstone 1998

Tombstone passed their RC cuttings through a rotary wet splitter below the cyclone to produce samples weighing 10–15 lb. Tombstone washed the splitter before each new sample was taken and placed a five-gallon bucket under the splitter to collect the wet samples. They then partially decanted the water from the bucket and emptied the RC cuttings and the remaining fluid into the sample bags and rinsed out the bucket to wash any remaining fines into the sample bag. Tombstone closed the sample bags with one-way plastic ties and transported them to the Vale field office, where American Assay Laboratory (AAL) took possession and transported to their laboratory in Sparks, Nevada.

AAL prepared and analyzed Tombstone’s RC and half-core samples. Laboratory personnel dried the samples at 100°C, crushed them to 8 to 10 mesh, and passed the crushed material through a Jones riffle splitter to produce a four-pound subsample, then pulverized these subsamples to 90% -150 mesh, blended them, and took a 350-g split. AAL analyzed for gold by fire assaying a 30-g aliquot of the 350-g split with an AA finish (AAL method FA30), and analyzed for silver with method D210, which included aqua-regia digestion. AAL was independent of Tombstone and remains a well-known commercial laboratory. RESPEC does not know what certification AAL held in 1998, if any.

 

8.2.4

Calico 2011-2012

Calico personnel transported their 2011 and 2012 drilling samples from the drill sites to the Calico sample handling and core logging facility in Vale. Before moving the core, Calico staff recorded the date, box number, number of boxes transported, and beginning and ending footages of the transported core on a core handling form.

At the logging facility, Calico personnel measured and recorded core recovery and RQD data. A Calico geologist then logged the core, recording lithological, alteration, mineralization, and structural information that included the angle of intersection of faults with the core, fault lineations, fractures, veins, and bedding. Calico then prepared the entire length of core for sampling. Calico geologists based the sample intervals on the geological logs in order to separate different lithologies and styles of mineralization and alteration. Calico’s sample lengths generally did not exceed 5 ft and, where possible, correlated to the 5-ft drilling runs. After completing logging, Calico geologists marked the sample intervals and assigned each one a unique sample identification (sample tag), with the sample tag stapled inside of the

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 77

May 27, 2026


LOGO         LOGO

 

box at the end of each sample interval. They placed a duplicate sample tag for each interval inside the sample bag and recorded the sample number in the sample tag booklet. If they suspected or observed contamination or down-hole caving, they flagged the interval and didn’t sample it. If any significant veins, veinlets, healed breccias, or other potentially mineralized planar features were present, Calico geologists marked a line down the length of the core to indicate the line along which the core should be sawn or split to ensure the sampler took a representative sample.

Once Calico geologists had completed the core logging and marked all the sample intervals, the core was sprayed with water and photographed. They then moved the core boxes to the sampling station, and a technician either split the core with a hydraulic splitter or cut the core in half with a diamond-blade core saw. The technician placed one half of the split core into a cloth sample bag labeled with the sample number, returning the other half to the core box for future reference. The Calico technician split intensely broken or very soft core in half using a small scoop or putty knife and placed one of the halves in the numbered sample bag. The sample number, the starting and ending footage of the sample interval, the date, and the technician’s initials were recorded on a core cutting/splitting form. The technician then tied the sample bags shut and stored them in the secure core facility until a complete sample batch was ready for shipment.

Typically, Calico allowed the RC samples to drain at the drill site for two to three days before transporting them to their storage and core logging facility in Vale, where they recorded the date and the number of samples transported on a sample handling form. A geologist or technician arranged the samples in a manner that accounted for all samples, blanks, and standards and photographed them prior to shipment to the analytical lab. Calico then air-dried and stored the RC samples until a commercial freight service transported them to the ALS Minerals (ALS) laboratory in Reno, Nevada.

Calico filled out and maintained a complete sample inventory as an Excel spreadsheet to verify that all samples were accounted for and that bags were not damaged prior to shipment. Calico personnel packed drill-core sample bags into rice bags and sealed each rice bag with a numbered security seal. They placed RC samples into super sacks and sealed each super sack with a numbered security seal. Each shipment only included samples from a single drill hole. Calico prepared a sample submittal form with the shipment number, security seal numbers, the sample numbers, the type of analyses requested, and a list of samples to be duplicated. They included a hard copy of the submittal form with the sample shipment and emailed an electronic copy to the laboratory. The personnel who prepared the shipment filled out a chain of custody form that included the sample shipment number, the location the samples were shipped from, the total number of containers in the shipment, the security seal numbers, the name of the person who prepared the shipment, the name of the person who transported the shipment, and the name of the person who received the shipment at the laboratory. The receiving individual at the laboratory completed the form and noted any damage or discrepancies and returned the form to Calico. The driver of each truck was also required to sign off on the chain of custody form.

A commercial freight service transported Calico’s 2011 and 2012 drilling samples to ALS. ALS was independent of Calico and maintained an ISO 9001:2008 accreditation for quality management and ISO/IEC17025:2005 accreditation for gold assay methods.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 78

May 27, 2026


LOGO         LOGO

 

ALS crushed the samples to 75% passing <6 mm and then split off a 250-g subsample for pulverization to 85% passing <75 µm (200 mesh). Laboratory personnel processed clean sand through the crusher every five samples, when a technician noted any color change in the sample, and between every sample in the pulverizing step. ALS split pulps to separate a 30-g aliquot for determining gold by fire assay with AA finish (ALS code Au-AA23) and used a separate 5-g aliquot for inductively coupled plasma atomic-emission spectrometric (ICP-AES) determination of silver and 32 major, minor, and trace elements following a 4-acid digestion (ALS code ME-ICP61). If the original gold assay exceeded the 10 g/t Au (0.29 oz/ton Au) upper limit of the analyses, ALS took additional aliquots from the same pulp for fire assay with gravimetric finish (ALS code Au-GRA21). Samples that yielded silver assays greater than 100 g/t Au (2.92 oz/ton Au) were reanalyzed using a 10-g aliquot with a four-acid digestion for silver and an AA finish (ALS code AG-OG62). Samples that assayed greater than 1,500 g/t Ag (44 oz/ton) were reanalyzed using a 30-g fire assay with a gravimetric finish (ALS code Ag-GRA21).

 

8.2.5

Paramount 2016-2019

Paramount personnel transported samples from Paramount’s drilling programs in 2016 through 2019 from the drill sites to Paramount’s storage and logging facility in Vale. For sample handling, drying, logging, sample marking, core cutting, and packaging, Paramount applied the procedures Calico used for core and RC samples in 2011 and 2012 (Section 8.2.4), with the exception of the two geotechnical core holes drilled in 2019 that remain unsampled as of the effective date. Paramount personnel cut competent core lengthwise into halves with a saw and split highly broken core by hand directly from the box using a brush and spoon in an effort to take a representative half-core sample. (Approximately 10% of the core samples were split by hand.) After logging and sampling by Paramount geologists and technicians, ALS personnel transported core samples from the project office in Vale to ALS sample preparation facilities in either Reno or Elko, Nevada. Paramount and ALS completed chain of custody paperwork and maintained sample security at all times. ALS is a commercial assayer independent from Paramount that maintains an ISO 9001:2008 accreditation for quality management and ISO/IEC17025:2005 accreditation for gold assay methods.

ALS crushed the samples to 75% passing a 6-millimeter mesh and then split off 250-g subsamples for pulverization to 85% passing -<75 µm (200 mesh). ALS technicians processed clean sand through the crusher every five samples, any time they noticed a color change in the sample, and processed clean sand through the pulverizer between every sample in the pulverizing step. Laboratory personnel split the pulps to separate a 30-g aliquot for determining gold by fire assay with AA finish (ALS code Au-AA23), and used a separate 5-g aliquot for ICP-AES determination of silver and 32 major, minor, and trace elements following a four-acid digestion (ALS code ME-ICP61). If the original gold assay exceeded the 10.0 g/t Au upper limit of detection, ALS split further aliquots from the same pulp for fire assay with gravimetric finish (ALS code Au-GRA21). Samples that assayed greater than 100 g/t Ag were reanalyzed using a 10-g aliquot with a four-acid digestion for silver and an AA finish (ALS code AG-OG62) and samples that assayed greater than 1,500 g/t Ag were reanalyzed using a 30-g fire assay with a gravimetric finish (ALS code Ag-GRA21).

 

8.3

Quality Assurance/Quality Control Procedures

 

8.3.1

Atlas QA/QC, 1987–1992

Atlas employed two primary QA/QC procedures:

 

   

Random re-sampling of coarse-reject material for samples where the initial assay was greater than approximately 0.020 oz/ton Au

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 79

May 27, 2026


LOGO         LOGO

 

   

Analyses of RC rig duplicates of original 5-ft samples collected at even 100-ft intervals

Periodically, Atlas geologists prepared a list of the initial Chemex assays greater than approximately 0.020 oz/ton Au, and for every 10th sample on the list, collected the coarse rejects and split them into two one-pound subsamples. Atlas sent these coarse-reject subsamples to Cone Geochemical Laboratories (Cone) in Denver, Colorado, and Hunter Mining Laboratories (Hunter) in Reno, Nevada. Cone and Hunter were independent of Atlas, but RESPEC does not know if these laboratories held certifications at that time. The check samples sent to both laboratories were prepared using the same procedures. Laboratory personnel dried the samples, cone-crushed them to minus 1/8 inch, and split them into 125-g subsamples that were then ring pulverized to minus 150 mesh. From these pulps, the labs analyzed 30-g aliquots by fire assay. Atlas sent the duplicate samples collected at 100-ft down-hole intervals and the original samples to the Chemex preparation facility in Boise, and then to the Chemex assay laboratory in North Vancouver for analysis. Hunter assay certificates indicate that they performed fire-assays with a gravimetrical finish. The available certificate documentation does not indicate what finish the Cone assays used.

Atlas sent the rig duplicates to Chemex along with the original drill samples.

 

8.3.2

Newmont QA/QC, 1992–1996

Newmont sent 163 check samples to their in-house Newmont Metallurgical Services laboratory in Salt Lake City, Utah for fire assays with AA finishes. The nature of these samples (e.g., pulps, preparation duplicates, or field duplicates) is not known. RMGC assayed the original samples.

Text from an original Newmont report or memorandum that lacks the header page describes the testing of drill core from hole GMC-001-9, which was a wedge off hole GMC-001. Testing three splits entirely consumed the core—both halves of the sawn core and samples of the fines derived from the sawing of the core.

Newmont asked RMGC to reanalyze 98 samples originally analyzed by RMGC. RESPEC does not know the nature of these check samples. Some evidence suggests they were preparation duplicates.

 

8.3.3

Tombstone QA/QC, 1998

Tombstone sent the following samples to Chemex for check analyses: 14 AAL pulps for pulp-check analyses, 15 two-pound splits of AAL coarse rejects as preparation duplicates, 14 core duplicates, and 15 RC rig duplicates. (The RC rig duplicates were originally collected at approximately even 100-ft intervals.)

Chemex checked the mesh sizes of the 14 AAL pulps prior to analyses. The RC and core duplicates were dried at 100°C and crushed to 65% less than 10 mesh. Laboratory personnel split these coarse-crush samples, along with the preparation duplicates, into 200–300-g subsamples using a Jones riffle splitter, and then ring-pulverized these subsamples to 95% passing 150 mesh. Chemex fire assayed 30-g aliquots for gold and silver using gravimetric finishes.

In addition to the QA/QC testing described above, Tombstone selected 60 AAL coarse rejects from storage and instructed AAL to coarse pulverize the entire sample to minus 60 mesh. AAL split the samples into halves with a rotary splitter, sent one set of the halved samples to Chemex for pulverization to 95% passing 150 mesh and 30-g fire assay analysis with an AA finish. The lab prepared and analyzed the second set of halved samples using the same methods.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 80

May 27, 2026


LOGO         LOGO

 

Tombstone referred to these samples as “Assay Prep Checks” and called the more standard preparation duplicates described in the previous paragraph “Reject Checks.”

AAL also routinely completed replicate analyses of AAL original pulps.

 

8.3.4

Calico QA/QC, 2011–2012

Calico inserted QA/QC samples every 10th sample in sequence using pre-labeled bags in the same manner as the primary core and RC-chip samples, and grouped drill samples in batches of 36 samples. Each batch contained a field duplicate, a commercially prepared certified reference material (CRM), and a blank. The blanks included commercial blank pulps and coarse basalt rock barren of gold (coarse blanks). Calico inserted all four types of control samples with core samples, but only inserted CRMs and blank pulps with the RC samples.

Calico used the basalt rock coarse blank to monitor contamination potentially introduced during the coarse crushing and pulverization of core samples. The blank pulps monitored for contamination introduced after pulverization.

Three commercial CRMs obtained from CDN Resource Laboratories Ltd. (CDN) were inserted to assess the precision and accuracy of the analyses. These are listed in Table 8-1.

Table 8-1: Grassy Mountain Certified Reference Materials for 2011–2012

 

CRMID

   Certified Value
(g/t Au)
     2 Std. Dev.
(g/t Au)
     Submitted
No.
 

CDNGS-P3A

     0.338        0.022        55  

CD-GS-3J

     2.71        0.26        36  

CD-GS-8A

     8.25        0.60        21  

To assess the homogeneity of the sample material and the overall sample variance, Calico had the analytical lab create a preparation-duplicate approximately every 20 samples. During the 2011 drilling program, Calico retrieved 59 sample pulps representing about 5% of the samples from the higher-grade portion of the deposit and shipped them to ALS as check samples.

 

8.3.5

Paramount QA/QC, 2016–2019

Paramount compiled an electronic database containing all historical and 2016–2019 drilling information. This database was maintained using SQL software and housed in an off-site remote server that is controlled by a third-party database expert. All database inquiries and data requests were routed through this third-party expert. To prevent any unauthorized changes to the Paramount database, their designated data manager and the third-party expert controlled all data. Paramount established QA/QC protocols for data management, verification, validation, and data screening, which consisted of primary and secondary checks on electronic entry of field data, drill-hole data, sample information, assays, and geochemistry. To ensure accuracy, Paramount and the third-party database expert verified and cross-checked all information.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 81

May 27, 2026


LOGO         LOGO

 

During the 2016–2019 drilling programs, Paramount inserted nine different commercially prepared CRMs obtained from CDN into the sample sequence for QA/QC purposes (Table 8-2).

Table 8-2: Grassy Mountain Certified Reference Materials Employed by Paramount, 2016–2019

 

CRMID

   Certified Value
(g/t Au)
     2 Std. Dev.
(g/t Au)
     Certified Value
(g/t Ag)
     2 Std. Dev.
(g/t Ag)
     Submitted
No.
 

CDN-GS-P3A

     0.338        0.022           31        30  

CDN-GS-P3C

     0.263        0.02              26  

CDN-GS-P4F

     0.498        0.028              22  

CDN-GS-P7E

     0.766        0.086              28  

CDN-GS-1Q

     1.24        0.08        40.7        2.2        32  

CDN-GS-3J

     2.71        0.26              57  

CDN-GS-8A

     8.25        0.60              27  

CDN-GS-10D

     9.50        0.56              12  

CDN-ME-1414

     0.284        0.026        18.2        1.2        36  

Paramount’s QA/QC protocols required that standards assayed within the three-standard deviation threshold of the certified target gold value furnished by CDN. One of the CRMs had certified silver target values. If any assays of the CRMs returned values outside the three standard-deviation limits, Paramount evaluated the assays previous to and immediately after the failed sample for accuracy and for cohesiveness with the geology and mineralization. If Paramount suspected that any of the assay results were problematic, the laboratory reanalyzed the samples.

For both core and RC samples, Paramount inserted a white marble chip blank sample. If any blank samples assayed above a 0.10 g/t Au limit, they examined the preceding sample and the sample after the failed sample for contamination or a possible source of contamination. The laboratory reassayed any surrounding, potentially problematic sample assays.

RC rig-duplicate samples were collected at the drill rig.

 

8.4

Quality Assurance/Quality Control Results

 

8.4.1

Atlas, 1987–1992

To help verify their drill-hole gold results, Atlas made extensive use of preparation duplicates and field duplicates. Chemex, the primary assay laboratory used by Atlas, analyzed the field duplicates. Atlas sent the preparation duplicates to Cone and Hunter.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 82

May 27, 2026


LOGO         LOGO

 

8.4.1.1

Preparation Duplicates

Preparation duplicates are analyses of pulps derived from secondary splits of the coarsely ground material (coarse rejects) that remain after the primary split is taken for the original assay. Preparation duplicates evaluate the variability introduced by subsampling of the coarsely crushed material. Ideally, preparation duplicates should be analyzed by the primary analytical laboratory to eliminate any variability introduced by different techniques employed at a second laboratory. However, Atlas sent their preparation duplicates to two secondary laboratories.

RESPEC compiled the data for Atlas’s 458 preparation duplicates derived from coarse rejects of samples from 89 Atlas drill holes analyzed by Cone. The relative-difference (RD) graph in Figure 8-1 shows the percentage difference (plotted on the y-axis) of each Cone preparation-duplicate assay relative to its paired primary-sample analysis by Chemex. This RD is calculated as follows:

 

LOGO

The x-axis of the graph plots the means of the gold values of the paired data (the mean of pairs or MOP) in a sequential but non-linear fashion. The red line shows the moving average of the RDs of the pairs, thereby providing a visual guide to trends in the data that aids in the identification of potential bias. Positive RD values indicate that the duplicate-sample analysis is greater than the primary-sample assay. A total of 17 pairs characterized by unrepresentatively high RDs are excluded from Figure 8-1.

Figure 8-1: Cone Analyses of Preparation Duplicates Relative to Original Chemex Gold Assays

 

LOGO

Source: RESPEC, 2018

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 83

May 27, 2026


LOGO         LOGO

 

The graph suggests a low bias in the Cone gold results relative to the original Chemex assays over significant portions of the grade range of the data. The mean of Cone analyses (0.226 oz/ton Au) is lower than the mean of the original results (0.237 oz/ton Au), and the average RD of the pairs is -7%. (The average RD can be an approximate measure of the degree of bias, although one must be aware of the statistical effects of pairs with anomalously high RDs.) The mean of the absolute value of the RDs (AVRD) is 29%, which is a measure of the average variability exhibited by the paired data.

Hunter analyzed 428 preparation duplicates from the same original sample set as analyzed by Cone (Figure 8-2).

Figure 8-2: Hunter Analyses of Preparation Duplicates Relative to Original Chemex Gold Assays

 

LOGO

Source: RESPEC, 2018

In this case, 25 extreme outlier pairs are removed for the purposes of this discussion. The mean of the Hunter analyses is lower than the mean of the original Chemex assays (0.208 vs. 0.221 oz/ton Au), and the average of the RDs is -9%. The AVRD is 34%.

The Hunter and Cone preparation-duplicate data are generally consistent, showing a low bias in the gold results relative to the original Chemex analyses and average variability of approximately 30%. One difference in the duplicate versus original analyses is that the Chemex pulps were prepared to meet a 95% minus 100-mesh particle size, and the Hunter and Cone pulps were pulverized to minus 150 mesh.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 84

May 27, 2026


LOGO         LOGO

 

8.4.1.2

RC Field Duplicates

Field duplicates are secondary splits of drill samples that are mainly used to assess the natural grade variability of the deposit and to evaluate the total subsampling variances attributable to splitting both in the field and in all subsequent subsampling steps in the laboratory. Atlas collected field duplicates at the RC drill sites at the same time as the original samples and sent the field duplicates to Chemex together with the original samples. RESPEC compiled the results of 1,252 RC duplicates from 165 holes drilled by Atlas (Figure 8-3; thirty-eight pairs in which both the original and field-duplicate analyses are less than the detection limit are removed, as are 14 extreme outlier pairs).

Figure 8-3: Chemex Analyses of RC Field Duplicates Relative to Original Chemex Gold Assays

 

LOGO

Source: RESPEC, 2018

The field duplicates compare well with the original results, and the means of the datasets are identical (0.016 oz/ton Au). The average of the RD is +4%, while the mean of the AVRD is 35%.

 

8.4.1.3

Miscellaneous QA/QC Samples

In addition to the preparation and field duplicates, in 1990, Atlas sent 32 samples of unknown type (e.g., sample pulps, coarse rejects, or field duplicates) from drill hole 026-034 to Shasta Analytical Geochemistry Laboratory of Redding, California (Shasta) for 30-g fire assays. RESPEC does not know if Shasta had formal accreditation at the time of the Atlas assays. A handwritten note on the paper assay certificate states that these samples consist of a “set of 4th check assays from [this] hole.” Figure 8-4 compares the Shasta check assays to the original Chemex results. One outlier pair and two pairs in which Chemex overlimit assays were not performed are removed from the graph.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 85

May 27, 2026


LOGO         LOGO

 

Figure 8-4: Shasta Check Analyses Relative to Original Chemex Gold Assays

 

LOGO

Source: RESPEC, 2018

The paired data compare reasonably well up to a MOP grade of ~0.2 oz/ton Au. At higher grades, the Shasta check assays tend to be lower grade than the Chemex original analyses, although there are too few pairs to make definitive conclusions. The mean of the Shasta analyses (0.462 oz/ton Au) is significantly lower than the mean of the original Chemex assays (0.533 oz/ton Au), but this difference is largely due to the two highest-grade pairs.

In May 1988, Tombstone sent 12 high-grade Chemex pulps from eight Atlas drill holes to AAL for check assaying. One of the pulps did not have the 30 g needed for the one-assay-ton (30 g) gravimetric fire assays. The mean of the 11 check assays (3.835 oz/ton Au) agrees well with the mean of the original Chemex results (3.866 oz/ton Au).

In late 1990, Phelps Dodge Mining Company had four pulps and 27 coarse-reject samples from nine Atlas holes sent to Chemex for assaying. Backup information is not adequate to determine which of the check assays are from pulps versus the coarse rejects. The paired data compare well up to a MOP of approximately 0.14 oz/ton Au. The check assays in the seven pairs at higher grades are on average lower grade than the original results, but again the quantity of data is insufficient to derive statistically valid conclusions.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 86

May 27, 2026


LOGO         LOGO

 

8.4.2

Newmont, 1992–1996

 

8.4.2.1

Preparation Duplicates

In 1993, Newmont had RMGC reanalyze 98 samples originally analyzed by RMGC. Five of the samples did not have sufficient material to assay. The nature of these check samples is uncertain, but the assay certificate includes a column with the heading, “REMARKS”, that state, “To report Original Pulp and New Pulp values for Gold fire and Cyanide.” This suggests the samples were preparation duplicates. Figure 8-5 compares the check results to the originals. Six outlier pairs are excluded.

Figure 8-5: RMGC Check Analyses Relative to Original RMGC Gold Assays

 

LOGO

Source: RESPEC, 2018

The duplicates and originals compare reasonably well, and the mean of the checks (0.903 oz/ton Au) is close to the original (0.923 oz/ton Au). The mean of the RD is +2%, while the mean of the AVRD is 15%.

 

8.4.2.2

Core Field Duplicates

Newmont wedged drill hole GMC-001-9 off drill hole GMC-001. Newmont submitted both halves of the sawed core from the wedge hole for analyses by RMGC. Newmont’s split “A” is presumed to be the original sample in the following analysis and split “B” is considered a core-duplicate sample. In July 1993, Newmont sent the two sets of 73 core samples to RMGC for sample preparation and fire assaying. Figure 8-6 is a RD plot of the data, excluding two pairs that did not have sufficient material to analyze and five outlier pairs.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 87

May 27, 2026


LOGO         LOGO

 

Figure 8-6: RMGC Core Duplicate “B” Relative to RMGC “A” Gold Assays

 

LOGO

Source: RESPEC, 2018

The core-duplicate values are higher than the originals up to a MOP grade of approximately 0.020 oz/ton Au, then lower than the original at MOP grades of about 0.040 oz/ton Au and higher. The mean of the core duplicates is 0.085 and the mean of the originals is 0.108 oz/ton Au, but if the highest-grade pair is removed, the duplicate mean becomes higher than the original (0.052 and 0.049 oz/ton Au, respectively). The mean of the RD is +2%, while the mean of the AVRD is 30%.

The preparation-duplicate data and core-duplicate data do not identify any significant issues. Taken together, the two datasets suggest the variability attributable to the splitting of core into halves is approximately 15% (core-duplicate AVRD of 30% minus preparation-duplicate AVRD of 15%).

 

8.4.2.3

Miscellaneous QA/QC Samples

In December 1993, Newmont had RMGC reanalyze the “A” and “B” pulps. These pulp-check analyses for both datasets yielded results extremely close to the original November 1993 assays, with means of RDs of 0% and 1% for the A and B pulp sets, respectively, and AVRDs of 2% in both cases.

As a check on the RMGC results, Newmont completed gold fire assays on 163 samples at their in-house metallurgical assay facility in Salt Lake City, Utah (Jory, 1993). RESPEC does not know the nature of the check samples (pulps, coarse rejects, or field duplicates). The mean (0.970 oz/ton Au) and median (0.080 oz/ton Au) of the Newmont checks reported by Jory (1993) are both slightly higher than the original RMGC mean (0.942 oz/ton Au) and median (0.078 oz/ton Au).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 88

May 27, 2026


LOGO         LOGO

 

In addition to Newmont’s sampling and analytical verification programs discussed above, in April 1998, Tombstone sent nine high-grade samples of Newmont “drill cuttings” from seven drill holes to AAL for preparation and 30-g gravimetric fire assays. The AAL analyses had a mean of 11.209 oz/ton Au, which compared well to the mean of 11.25 oz/ton Au from RMGC’s original assays.

 

8.4.3

Tombstone 1998

 

8.4.3.1

Replicate Analyses

AAL, Tombstone’s primary assay laboratory, routinely completed replicate analyses of some of the original assays. Replicate analyses use a second aliquot taken from the primary sample pulp and are typically reported on the same certificate as the original assays. For the 10 holes drilled by Tombstone, AAL reported a total of 113 of these analyses on the same certificates that reported the original assays. The replicate analyses show excellent reproducibility of the original assays, with a mean that is almost identical to the original and an average RD of +1%. The mean of the AVRD is 6%, which is somewhat high for replicate analyses.

 

8.4.3.2

Preparation Duplicates

Tombstone had AAL crush a total of 60 AAL coarse rejects from two drill holes to minus 60 mesh and split into halves. AAL pulverized and analyzed one set of the halves. Tombstone had Chemex do the same to the second set. The results of this modified version of preparation duplicates completed by AAL are shown in Figure 8-7.

Figure 8-7: AAL Preparation Duplicate Analyses Relative to AAL Original Gold Assays

 

LOGO

Source: RESPEC, 2018

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 89

May 27, 2026


LOGO         LOGO

 

The RD graph shows high biases at low and high grades, while a low bias is evident at MOP grades between approximately 0.025 and 0.06 oz/ton Au. The duplicate mean is higher than that of the original samples (0.175 vs. 0.157 oz/ton Au), and the mean of the RDs is +11%.

A RD graph of the Chemex analyses versus the original AAL results shows a roughly similar form as seen in Figure 8-7, although no bias is present. In this case the duplicate mean (0.159 oz/ton Au) matches the original mean well, and the mean of the RDs is +1%. The means of the AVRD is 20%.

The differences between the AAL and Chemex results are likely more a reflection of insufficient data to adequately evaluate the Tombstone preparation duplicates than some internal differences between the two laboratories.

 

8.4.3.3

Miscellaneous QA/QC Samples

Tombstone sent Chemex a set of original AAL pulps for pulp-check analyses, splits of AAL coarse rejects as preparation duplicates, and some core and RC field duplicates. The mean of 14 pulp-check analyses from three drill holes (0.523 oz/ton Au) is about 5% higher than that of the original AAL analyses (0.499 oz/ton Au). The mean of 15 Chemex preparation duplicates from six drill holes is also higher than the AAL mean (0.447 vs. 0.412 oz/ton Au, respectively). A total of 13 core duplicates from four drill holes yielded a mean (0.119 oz/ton Au) much higher than the original analyses (mean of 0.085 oz/ton Au), but the elimination of one extreme pair (0.414 oz/ton Au for the duplicate vs. 0.080 oz/ton Au for the original) brings the duplicate mean (0.094 oz/ton Au) much closer to the mean of the original samples (0.086 oz/ton Au). The mean of 15 RC duplicates from six drill holes is again higher than the mean of the original samples (0.055 vs. 0.048 oz/ton Au, respectively).

While none of the miscellaneous testwork involves sufficient samples to derive statistically significant conclusions, the check analyses of the various sample sets are consistently higher than the original AAL results.

8.4.4

Calico, 2011–2012

 

8.4.4.1

Certified Reference Materials

Calico used three sets of CRMs to evaluate the analytical accuracy and precision of ALS’s original analyses of the Calico drill samples. Calico inserted the CRMs into the original sample stream and analyzed them with the drill samples. In the case of normally distributed data, 95% of the CRM analyses are expected to lie within the two standard-deviation limits of the certified value, while only 0.3% of the analyses are expected to lie outside of the three standard-deviation limits. However, most assay datasets from metal deposits are positively skewed.

Figure 8-8 shows a plot of the ALS analyses of CRM CDN-GS-3J, which has a certified value of 2.71 g/t Au (0.079 oz/ton Au). The x-axis plots the certificate numbers by increasing dates.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 90

May 27, 2026


LOGO         LOGO

 

Figure 8-8: Chart of ALS Analyses of CRM CDN-GS-3J

 

LOGO

Source: RESPEC, 2018

Samples exceeding the three standard-deviation limits are typically considered failures. As it is statistically unlikely that two consecutive analyses of standards would lie between the two and three standard-deviation limits, such samples are also considered failures unless further investigations suggest otherwise. All potential failures should trigger investigation, possible laboratory notification, and possible reassay of all samples included with the failed standard result.

Using the above criteria, two of ALS’s analyses of this CRM are three standard-deviation failures. However, the CRM analyses are biased slightly low from the certified value. If this is taken into account, the low-side failure would not be a failure.

A similar analysis of the CRM CDN-GS-8, which has a certified value of 8.25 g/t Au (0.241 oz/ton Au) shows no bias and no failures, while CDN-GS-P3A has 12 failures out of the 56 ALS analyses. Although nine of the CDN-GS-P3A failures are on the high side (ALS value > certified value), no bias is evident in the data taken as a whole. CDN-GS-8A has a certified value of 0.338 g/t Au (0.010 oz/ton Au).

RESPEC does not know what actions, if any, Calico took in response to the CRM failures.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 91

May 27, 2026


LOGO         LOGO

 

8.4.4.2

Coarse Blanks

Calico also inserted coarse blanks into their sample stream. Coarse blanks are samples of barren material that are used to detect possible contamination in the laboratory, which is most commonly introduced during sample preparation stages. For analyses of blanks to be meaningful, the blanks must be sufficiently coarse to require the same crushing and pulverizing stages as the drill samples. A significant number of the blanks also need to be placed in the sample stream within—or immediately following—a set of mineralized samples, which would be the source of most contamination issues. In practice, this is much easier to accomplish with core samples than RC. Blank results that are greater than five times the lower detection limit of the relevant analyses are typically considered failures that require further investigation and possible re-assaying of associated drill samples. The detection limit of the ALS analyses was 0.005 g/t Au, so blank samples assaying over 0.025 g/t Au (0.0007 oz/ton Au) are considered failures.

ALS analyzed a total of 18 Calico coarse blanks in 2011–2012 (Figure 8-9).

Figure 8-9: Chart of ALS Analyses of Coarse Blanks – Calico

 

LOGO

Source: RESPEC, 2018

Three of the coarse blank analyses exceeded the failure threshold, and the highest analysis of a blank was 0.100 g/t Au (0.003 oz/ton Au). All three of the failures are associated with previous samples that are significantly mineralized. Although the blank data provide evidence of cross contamination during ALS sample preparation, the magnitude of this contamination is insignificant.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 92

May 27, 2026


LOGO         LOGO

 

8.4.4.3

Analytical Blanks

Analytical blanks are used to monitor possible contamination or calibration problems during the determination of gold concentrations. Calico used a blank commercial pulp supplied by CDN Laboratories (CDN-BL-7) in their QA/QC program. ALS analyzed the analytical blank 62 times. Five of those analyses exceeded the 0.025 g/t Au (0.0007 oz/ton Au) threshold. The failures were 0.001, 0.001, 0.003, 0.004, and 0.009 oz/ton Au. Analytical blanks do not commonly generate failures, and the latter three failures are levels that would warrant investigation and potentially corrective action. RESPEC does not know if Calico took any action in response.

 

8.4.4.4

Field Duplicates

Calico collected 40 RC duplicates and 10 core duplicates that were analyzed by ALS, the primary laboratory. The mean of the RC duplicates (0.030 oz/ton Au) is close to the mean of the original assays (0.032 oz/ton Au). Although the average of the RDs is -9%, the removal of two of the higher-grade pairs with anomalously high RDs changes this average to 4%. The mean of the AVRD of the entire dataset is 21%.

The means of the duplicates and original samples are reasonably close (0.043 and 0.040 oz/ton Au, respectively) considering the lack of pairs. However, the core-duplicate dataset is too small to derive meaningful conclusions.

 

8.4.4.5

Pulp-Checks

Pulp checks are reanalyzes of the remaining pulps from the original assays. These reanalyzes are typically completed by a second laboratory. Calico sent 59 of ALS original sample pulps to AAL for check assays. Excluding one extreme outlier pair, the mean of the AAL checks compared well with the mean of the original samples (0.206 versus 0.208 oz/ton Au, respectively), and the average of the RDs is -2%. However, the mean of the AVRD is 12%, which is relatively high for pulp-check analyses.

 

8.4.5

Paramount 2016–2017

 

8.4.5.1

Certified Reference Materials

Paramount inserted the nine certified CRMs listed in Table 8-2 into the RC and core sample stream.

Of the 270 ALS gold assays of the CRMs, nine analyses exceeded the three standard-deviation limits. Four of these are due to slight high biases in the ALS analyses of GS-P3A and GS-P3C. Of the remaining five cases, three are from analyses of GS-P4F and each high result is only slightly above the high-side failure limits.

 

8.4.5.2

Pulp Checks

Paramount sent 569 ALS pulps from the 2016–2017 drilling program to AAL for pulp-check analyses (Figure 8-10; eleven outlier pairs are excluded).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 93

May 27, 2026


LOGO         LOGO

 

Figure 8-10: AAL Pulp Checks of ALS Original Gold Analyses

 

LOGO

Source: RESPEC, 2018

While the means of the duplicate and original analyses are identical (0.066 oz/ton Au), the graph provides evidence of a slight high bias in the AAL check assays. The mean of the RDs is +3%. The mean of the AVRD is 8%.

The silver results also show a high bias in the AAL results compared to the original ALS assays. The mean of the AAL silver analyses is 4% higher than the ALS mean, the average of the RDs is +6%, and the mean of the AVRD is 10%.

 

8.4.5.3

Coarse Blanks

ALS analyzed a total of 151 of Paramount’s coarse blanks (Figure 8-11), eight of which exceeded the failure threshold.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 94

May 27, 2026


LOGO         LOGO

 

Figure 8-11: Chart of ALS Analyses of Coarse Blanks – Paramount

 

LOGO

Source: RESPEC, 2018

The failures range from 0.029 to 0.221 g/t Au (0.001 to 0.007 oz/ton Au). Three of the blank analyses exceeded 0.1 g/t Au (0.003 oz Au/t). The failures do not correlate well with mineralization in previous samples, but the data suggests some cross contamination during ALS sample preparation. The magnitude of this potential contamination in the three highest-grade blank analyses warrants investigation and, if appropriate, the re-assaying of the samples that accompany the failures.

 

8.4.5.4

Preparation Duplicates

ALS prepared and analyzed a total of 153 of Paramount’s preparation duplicates that were analyzed along with the original samples in 29 of the 30 holes drilled by Paramount (Figure 8-12; three outlier pairs were removed).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 95

May 27, 2026


LOGO         LOGO

 

Figure 8-12: ALS Gold Analyses Preparation Duplicates – Paramount

 

LOGO

Source: RESPEC, 2018

The mean of the gold analyses of the preparation duplicates is very close to the mean of the original assays (0.040 versus 0.039 oz/ton Au), and the average of the RDs is -1%. The mean of the AVRD is 9%. The silver results are very similar to those of gold, with means of the duplicate and original samples of 0.172 and 0.174 oz/ton Ag, respectively. The mean of the RDs is -1% and the average of the AVRD of 9%.

 

8.4.5.5

Core Field Duplicates

Paramount regularly included RC and core field duplicates with their original samples submitted to ALS. The core duplicates consisted of half splits of the 12-core remaining, creating 14-core samples, from all 27 holes drilled at least in part with core. Fines, consisting of pieces of core too small for sawing, were sampled using a scoop and putty knife to obtain an “eyeball”12-split, a procedure identical to the procedure used for the primary 12-core samples. ALS analyzed a total of 136 core duplicates and 52 RC duplicates on behalf of Paramount. The two datasets require separate evaluation because the splitting methodologies were completely different.

The 14-core duplicates are compared to the original results in Figure 8-13. Five outlier pairs were removed.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 96

May 27, 2026


LOGO         LOGO

 

Figure 8-13: Core Duplicates Relative to Original Gold Assays – Paramount

 

LOGO

Source: RESPEC, 2018

At mean of pairs (MOP) of up to ~0.02 oz/ton Au, the means of the duplicate and original analyses are identical, although a slight low bias in the duplicate results is evident over much of this grade range. This bias is largely driven by spikes on the graph that are predominantly pairs where the duplicates are lower than the originals. At MOP higher than 0.02 oz/ton Au, variability increases dramatically (AVRD = 40% versus 18% over the lower-grade range) and the duplicate data display both high- and low-bias trends. On average, the duplicate data are lower grade than the original samples—means of duplicates and originals are 0.078 and 0.093 oz/ton Au, respectively, and the mean of the RDs is -16%.

Excluding seven outlier pairs, the silver results for the core duplicates compare well with the original results, with near identical means and an average RD of -1%. The mean of the silver AVRD is 17%.

The core-duplicate gold results led to the submission of 59 additional core duplicates from 10 of the Paramount drill holes that include core. In this case, 12-core samples were submitted, and, with the first set of core duplicates and Newmont results regarding fines in mind (see Section 7.4.1), special care was taken to brush out all fines in the core boxes related to each sample interval and include them in the duplicate samples. The gold analyses of this second batch of core duplicates, excluding two outlier pairs, show excellent correspondence with the original 12-core results up to a MOP grade of ~0.02 oz/ton Au (Figure 8-14).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 97

May 27, 2026


LOGO         LOGO

 

Figure 8-14: Second Set of Paramount Core Duplicates Relative to Original Gold Assays

 

LOGO

Source: RESPEC, 2018

At higher grades, the core duplicates are systematically higher grade (duplicate mean is 8% higher than the original mean, and average of the RDs is +18%), and as was the case for the first set of core duplicates, variability increases substantially (mean of the AVRD is 33%).

The silver values of the second set of duplicate core samples compare reasonably well with originals. The mean of the duplicates (0.167 oz/ton Ag) is close to the original mean (0.163 oz/ton Ag) considering the relatively small dataset, and the mean of the RDs is +3%. The average of the AVRD is 18%.

It is reasonable to postulate from the core-duplicate data that sampling of the core-box fines derived from higher-grade gold samples may have played a significant role in the core-duplicate gold and silver results. Specifically, native gold particles collecting at the bottoms of the boxes in high-grade samples may have been unrepresentatively lost to both the original half-core samples and the first set of 14-core duplicates. This loss of native gold particles can be attributed to the manual, unsystematic splitting of the core-box fines (fines were sampled with a scoop and putty knife). In contrast, the second set of half-core duplicates likely oversampled gold in the higher-grade samples, as these samples would have incorporated the gold lost from the primary samples (all fines left in the core boxes were brushed into the duplicate sample bags). The possibility of free gold preferentially collecting in fines is supported by the results of Newmont analyses of saw fines (Section 7.4.1). In contrast to gold, silver analyses of both sets of core duplicates compare reasonably well with the original assays.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 98

May 27, 2026


LOGO         LOGO

 

8.4.5.6

 RC Field Duplicates

A total of 52 RC duplicate samples were collected for assay for 27 of the Paramount drill holes. Most of these drill holes were completed with core. Figure 8-15 compares the duplicate RC assays to the original results.

Figure 8-15:  Paramount RC Duplicates Relative to Original Gold Analyses

 

LOGO

Source: RESPEC, 2018

The means of the RC duplicates and originals compare well (0.018 versus 0.019 oz/ton Au, respectively), and the mean of the RDs is -1%. There is a suggestion of a low bias in the graph, although this is not well supported due to the low number of pairs. The average of the AVRD is 23%, which is somewhat lower than expected, but could be due to the lack of higher-grade pairs.

The silver analyses of the RC duplicates are systematically lower than the originals. The mean of the duplicates is 0.092 oz/ton Ag while that of the originals is 0.099 oz/ton Ag, and the average of the RDs is -13%. The cause of this systematic low bias in the silver results is difficult to explain, but perhaps the bias would lessen with more data. The mean of the AVRD is 23%. Considering the presence of native gold, one would expect the gold variability to be higher than that of silver, which supports the conclusion above of the surprisingly low variability in the RC duplicate gold results.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 99

May 27, 2026


LOGO         LOGO

 

8.4.6

Paramount 2018–2019

RESPEC did not review in detail the QA/QC results associated with the two 2018 RC holes drilled at the North Spur target, which lies outside of the limits of the current mineral resources. Nor did RESPEC evaluate the QA/QC results associated with the two 2019 geotechnical core—the results of the geotechnical holes were not available to RESPEC until the 2022 resource estimation had been completed. The data for these four holes have not been compiled and evaluated for this report update.

 

8.4.7

Discussion of QA/QC Results

The available Atlas QA/QC data of consequence (the preparation and field duplicates) suggest that the original gold assay results may be overstated to some extent. However, the average grade of the duplicate dataset is much higher than the average grade of the Grassy Mountain deposit and repeat analyses of only the higher-grade portion of a deposit with free gold can yield results that on average are lower than original assays. Without additional data, it is impossible to know whether there is a positive bias in the Atlas results, although a comparison of resources with and without Paramount drill data suggests there are no material issues with the Atlas data (see Section 8.2.1).

The Newmont QA/QC data do not identify any issues, while it is possible that the Tombstone gold values are slightly understated.

Paramount’s CRM, blank, and preparation-duplicate data revealed no issues. The core-duplicate data suggest that the Paramount gold assays of core, particularly at higher grades, may be understated. These data also serve to emphasize the importance of careful sampling and splitting of core-box fines.

The variability evidenced by the duplicate data from all operators at Grassy Mountain does not exceed normal bounds, especially considering the presence of visible gold.

 

8.5

Summary Statement

RESPEC is satisfied that the procedures and methods used for the sample preparation, analyses, and security of the historical and Paramount samples are adequate for generating reliable data that is acceptable as used in this report.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 100

May 27, 2026


LOGO         LOGO

 

9

DATA VERIFICATION

 

9.1

Drill-Hole Data

The current Grassy Mountain drill-hole database, which forms the basis for the resource estimates in Section 11, consists of information derived from 472 drill holes. A total of 286 of these holes were drilled in the general area of the Grassy Mountain resource estimates. They include 34 Paramount holes and 252 historical holes.

Prior to the 2016–2017 drilling program, Paramount provided RESPEC with the project drill-hole database. RESPEC then subjected this database to the data verification procedures discussed below and corrections were made as appropriate. After the creation of this verified database, RESPEC updated this database with the information acquired during Paramount’s subsequent drilling programs.

 

9.1.1

Collar Data

Atlas established a local grid coordinate system following the discovery of the Grassy Mountain deposit in 1988. This local coordinate system remained in use until Calico acquired the project in 2011. Calico transformed all relevant project location data, including the drill-hole coordinates, into UTM coordinates. Calico made the transformation by plotting all drill holes on digital topography of the project area in the local coordinate system, projecting these data onto a USGS topographic base map in UTM zone 11 NAD27 coordinates, and rotating and scaling the local-grid data until the contours generated from the Atlas grid matched those from the USGS topographic map contours as closely as possible. Calico then determined the UTM coordinates of each drill hole. All subsequent drilling programs surveyed holes in these UTM coordinates.

As part of the 2016–2017 drilling program, Paramount re-surveyed all historical drill-hole collars that could be identified in the field—82 Atlas drill holes, six Newmont drill holes, four Tombstone drill holes, and nine Calico drill holes. The survey contractor provided RESPEC with the original digital file, who used this file to compare the new survey locations with those in the existing database. Excluding one drill hole for which the location was known to be incorrect in the original project database, the northings from the new survey differed from the database locations by more than 3 ft in four drill holes, with a maximum change of 7 ft. The eastings differed by more than 3 ft in four drill holes, with a maximum change of 8 ft, and elevations of four drill holes differed by more than 3 ft, with a maximum change of 5 ft. These discrepancies were found in eight of the 101 re-surveyed historical drill holes. Due to the nature of the Grassy Mountain mineralization and the 5 x 10 x 10-ft block size used in modelling, RESPEC does not consider the scale of the discrepancies in the drill-hole locations material to the estimate of mineral resources presented in this report.

The contractor also surveyed the locations of all hole collars in Paramount’s 2016–2017 drill programs. RESPEC used the original digital survey data for the historical and Paramount drill holes to update the drill-hole locations in the project database.

In addition to the drill-hole locations, RESPEC checked the total depths of 47 of the historical drill holes against historical records. The depth of one drill hole was found to be off by one foot.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 101

May 27, 2026


LOGO         LOGO

 

9.1.2

Down-Hole Survey Data

Down-hole survey data exists for 43 historical holes drilled in the Grassy Mountain resource area. RESPEC chose to verify 14 of them. Excluding the three Newmont drill holes discussed below, a total of 168 survey intervals from six Atlas drill holes, two Tombstone drill holes, and three Calico drill holes were checked against historical records. RESPEC found two azimuth measurements in the database that were off by <1°, and three inclination errors of <1.5°. One of the azimuth errors and two of the dip discrepancies occurred in a single drill hole (Atlas hole 079-001). RESPEC corrected the project database to match the historical records. RESPEC also added two survey intervals to the project database as a result of the audit.

RESPEC checked the down-hole survey data for three Newmont drill holes. Supporting documentation consisted of Newmont handwritten “Drill Hole Summary” sheets. The project database includes more than twice the number of survey intervals than are listed on the summary sheets, and the database azimuths and inclinations have higher precision than those on the summary sheets. The database values are very close to those in the summary sheets, although the values only match exactly when the precision of the two datasets is identical. The summary sheets appear to be exactly as named—they summarize the down-hole survey data.

There are 209 historical drill holes within in the Grassy Mountain resource area that lack down-hole survey data in the project database. RESPEC checked the drill-collar azimuths and dips for 40 of these holes against historical records and found no discrepancies.

RESPEC used digital data derived directly from the down-hole survey instrument to add the deviation data from Paramount’s drilling programs to the project database. Paramount completed down-hole surveys on 28 of their holes. Down-hole caving precluded surveys for five drill holes, and Paramount collected no deviation data from a short (100-ft depth) geotechnical hole.

 

9.1.3

Assay Data

The original database provided to RESPEC included a total of 39,124 assay sample intervals from historical holes drilled in the Grassy Mountain resource area. Of these sample intervals, RESPEC checked the database assay values for 6,942 of the intervals from 38 Atlas drill holes, two Calico drill holes, seven Newmont drill holes, and four holes drilled by Tombstone against historical documentation. The audit revealed a total of only five errors in the database gold values, including:

 

   

two intervals with assay values from the assay certificates (0.002 and 0.004 oz/ton Au) that had no values in the database;

 

   

two transcription errors whereby certificate values of 0.001 and 0.002 oz/ton Au were entered into the database as 0.010 and 0.020 oz/ton Au; and

 

   

a value of zero in the database which should have been 0.054 oz/ton Au according to the assay certificate (the zero value was likely mistakenly transcribed from an adjacent column on the assay certificate).

RESPEC found one silver error whereby a 0.28 oz/ton Ag value on the certificate was entered in the database as 0.2 oz/ton Ag.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 102

May 27, 2026


LOGO         LOGO

 

In addition to the errors described above, there were 28 sample intervals with database gold and silver assay values of “0” that had no corresponding assays on the certificates—these intervals presumably had no sample recovery.

RESPEC corrected all identified errors and added silver values found for one Atlas drill hole and three Tombstone drill holes that were not in the database.

For Paramount’s 2016–2017 drilling program, RESPEC updated the resource database with digital assay certificates received directly from ALS.

 

9.1.4

Additional Data Verification

In addition to the verification procedures discussed above, RESPEC conducted extensive verification of the project data throughout the process of resource modeling. As described in Section 11.7.1, RESPEC’s detailed, explicit modeling of the gold and silver mineral domains within the context of the project geology resulted in iterative modifications to the critical mineral-controlling structural model that had been initially interpreted by Paramount. Paramount recognized the importance of lithologic mineralizing controls, which RESPEC confirmed. RESPEC verified Paramount’s lithologic model and used it to guide modeling of the Grassy Mountain deposit’s mineral-domains.

The Paramount drilling also helped verify the historical data. As mineral-domain modeling proceeded, RESPEC continually evaluated the grade and geological consistency between the historical data and the assays of Paramount’s drill holes. This work led to the recognition of potentially contaminated RC sample intervals, which were then excluded from use in the mineral resource estimation.

As a further verification of the historical drilling data, RESPEC completed a test resource estimate that excluded all Paramount drill data. RESPEC then compared the results to the current resource model which included the Paramount data. RESPEC ran the check estimation using the same estimation parameters as those used to estimate the current resources. On a global basis (no cut-off), exclusion of the Paramount drill data resulted in 0.4% fewer gold ounces compared to the current resource estimation. At various cut-offs from 0.005 to 0.090 oz/ton Au, the highest-magnitude change was a 0.9% decrease in gold ounces. The constancy in the ounces estimated using composited assays that included or excluded Paramount data supports the use of historical drilling data in resource estimation.

 

9.2

Site and Field Office Inspections

 

9.2.1

Ausenco

Ausenco’s QP visited the Grassy Mountain project on 15 August 2019 and inspected the area planned for the portal and the general site layout.

 

9.2.2

RESPEC

RESPEC QPs have visited the project site and/or Paramount’s field office and core logging facility in Vale, Oregon numerous times as the project advanced. The most recent was for one day on January 30, 2026. Paramount provided RESPEC with an overview of the geology and other project information at their core processing facility in Vale. RESPEC

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 103

May 27, 2026


LOGO         LOGO

 

observed historical and Paramount paper files, QA/QC samples, core, RC samples, coarse rejects and pulps stored within the building. Although no drilling was being conducted at that time, Paramount provided an overview of the core and RC logging, sample handling, storage and QA/QC procedures. RESPEC then reviewed the geology and observed planned locations for mine facilities at the Grassy Mountain site.

Prior visits by RESPEC QPs included one day in each of August and November 2016, three days in December 2016, a total of 30 days in January, February, and March 2017, and one day in June 2018. During the past visits, RESPEC reviewed altered and sometimes mineralized outcrops in the Grassy Mountain deposit area at many of the exploration target areas discussed in various sections of this report. The QPs also inspected active core and RC drill sites with ongoing sampling and logging. In addition, RESPEC reviewed drill core from several holes in detail, reviewed all project procedures related to logging, sampling, and data capture and made recommendations where appropriate.

RESPEC assisted Paramount’s geological team with the cross-sectional geological modeling that served as the basis for the resource modeling. These activities involved detailed checking, validation, and in some cases modifications of the Paramount and historical geological data, interpretations, and geological modeling of the Grassy Mountain deposit.

The site and field-office visits materially contributed to RESPEC’s understanding of the project and confidence in the project data.

 

9.2.3

SLR

SLR’s QP visited the project site on November 16, 2021 and met with senior technical staff from Paramount. The site visit included an on-site tour with Paramount senior staff, local, State, and Federal permitting agencies to discuss the proposed TSF and TWRSF site.

 

9.3

Summary Statement

 

9.3.1

Ausenco

In Ausenco’s opinion, the data used for the development of the sections for which Ausenco is responsible are sufficient to support a feasibility study: metallurgical testing and data was completed at certified laboratories and capital and operating costs were developed following AACE guidelines and included development of detailed mechanical and electrical equipment lists, electrical load lists, reagent and consumable consumption calculations, vendor and supplier quotes, and material take-off and benchmarking from the Ausenco database.

 

9.3.2

RESPEC

RESPEC experienced no limitations in their data verification activities for the Grassy Mountain project. In consideration of the information summarized in Sections 5 through 9 and 11 and 12 of the report, RESPEC consider the Grassy Mountain project data acceptable for use in this report, most importantly to support the estimation and classification of mineral resources and mineral reserves.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 104

May 27, 2026


LOGO         LOGO

 

9.3.3

SLR

SLR developed the closure plan and RCE. SLR is responsible for the data verification related to closure. Source data for the development of the closure plan and RCE were provided to SLR by others as it pertains to individual facilities design responsibilities in the feasibility study. SLR has confidence in the validity of the data and the providers of the data considering these data were provided from the PFS, design reports, etc. and utilized for the development and permitting of this project.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 105

May 27, 2026


LOGO         LOGO

 

10

MINERAL PROCESSING AND METALLURGICAL TESTING

 

10.1

Introduction

The Grassy Mountain deposit has been the subject of several historical metallurgical testwork programs between 1991 and 2020. The most recent test programs, completed in 2018 and 2020 in support of this Feasibility Study Update, were carried out at SGS Canada Inc. (“SGS”) in Burnaby, BC and McClelland Laboratories Inc (“McClelland”) in Sparks, NV. A full breakdown of the results for each metallurgical test program can be found in Table 10-1.

Table 10-1: Metallurgical Testwork Summary

 

Year

  

Laboratory/Location

  

Laboratory Certification

   Relationship
to the
Registrant
  

Testwork Performed

1990, 1991    Hazen Research Inc.    https://www.hazenresearch.com/about/quality-safety    Independent    Comminution tests, gravity concentration tests, flotation tests, leach tests, column leach tests, cyanide detox tests, solids liquids separation tests
1991    Golden Sunlight Mines Inc.    N/A    Independent    Comminution tests, leach tests
1993    Newmont Exploration Inc.    None listed on website    Independent    Column leach tests
2015    RDI Inc.    N/A    Independent    Mineralogy, comminution tests, gravity concentration tests, flotation tests, leach tests, column leach tests, cyanide detox tests
2018, 2020    SGS Canada Inc.    Conforms to the requirements of the ISO/IEC 17025 standard for specific registered tests.    Independent    Mineralogy, comminution tests, gravity concentration tests, leach tests, oxygen uptake tests, solids liquids separation tests, cyanide detox tests
2020    McClelland Laboratories Inc.    ISO/IEC Standard 17025:2017    Independent    Leach tests

During the 2018 PFS, the testwork program was focused on a gravity, leach and adsorption flowsheet comprising:

 

   

Primary grind (80% passing or P80 of 100 mesh or 150 µm)

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 106

May 27, 2026


LOGO         LOGO

 

   

Gravity gold recovery

 

   

Cyanide leaching

 

   

Adsorption in a carbon-in-leach (CIL) circuit

 

   

Cyanide destruction.

During the 2020 FS, the leach flowsheet design was modified to a simpler, lower capital cost alternative comprising:

 

   

Primary grind (P80 of 150 mesh or 106 µm)

 

   

Hybrid leach–CIL circuit

 

   

Mercury removal circuit

 

   

Cyanide destruction.

 

10.2

Historical Testwork Programs

 

10.2.1

Historical Studies 1989 to 2012

In support of the FS, historical work conducted by Hazen, Golden Sunlight, Newmont, and Resource Development Inc. (RDI) was reviewed. The degree to which historical metallurgical samples are representative of the Grassy Mountain deposit is not known with certainty, but there is no evidence that the historical samples were not representative. Early historical work listed above is viewed as indicative or informative only since the QP was not able to reconcile the test results to drill hole locations and depth to confirm that these drill holes represent the ore in the current mine plan.

Historical results are presented in Section 10.4, where relevant to the current flowsheet.

 

10.2.2

Historical Testwork from 2018 PFS

In 2017, Ausenco oversaw metallurgical testing to develop data for the 2018 PFS for the Grassy Mountain Project.

 

10.2.2.1

2018 PFS Sample Selection

Nine samples were submitted for metallurgical testing. Lithologies were identified by Ausenco, under the guidance of the Paramount technical team. Samples were described as Arkose, Mixed Lithology Drop Weight Test (MLDWT), Mixed Lithology Low Grade (ML-LG), Mixed Lithology Average Grade (ML-1), Mixed Lithology Average Grade (ML-2), Mixed Lithology High Grade (HG), Silt Stone (SLST), Mudstone and Clay Mixed Breccia (CMB).

 

10.2.2.2

2018 PFS Testwork Scope

PFS testwork was completed but SGS Canada Inc. (SGS) in Burnaby, Canada conducted the metallurgical testing and associated assays shown in Table 10-2 under program 15944-001. SGS conforms to the requirements of ISO/IEC 17025 for specific tests as listed on their scope of accreditation which can be found at www.scc.ca/en/search/palcan/sga.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 107

May 27, 2026


LOGO         LOGO

 

10.3

2020 FS Testwork

 

10.3.1

Objectives

Metallurgical testwork in support of the FS was defined based on review of historical work and consideration of the mine plan prepared during the 2018 PFS. Consideration was also given to potential for optimization, and flowsheet simplification.

The program was designed with the intent to confirm the parameters for the process design criteria for comminution, leaching, carbon adsorption and cyanide destruction in the process plant and to assess recovery as a function of head grade. The metallurgical program was conducted at SGS.

Supplementary work to support recovery estimation was conducted at McClelland Laboratories, Inc (Sparks, Nevada); (McClelland).

 

10.3.2

SGS Testwork Program 15944-002 Scope of Work

Six samples were sent to SGS for metallurgical testing.

The range of tests and samples used for each test is summarized in Table 10-3.

 

10.3.3

McClelland Testwork Program MLI 4551 Scope of Work

Twelve samples were sent to McClelland for metallurgical testing.

The testwork program scope included determination of head assays and leach tests.

 

10.3.4

Sample Selection for SGS Program 15944-02

The composite samples were selected by Paramount with input from Ausenco to represent the production composites for the proposed Year 1 and Year 2 of operations, and the major lithologies, Arkose, Siltstone and Sinter (Table 10-3).

The metallurgical program was performed on the following composites: Year 1, Year 2, Arkose, Siltstone, Sinter and un-used ML-LG sample from the 2017/2018 testwork program.

Since there was insufficient sample available of the Year 1 composite for comminution testing, it was decided to test the comminution properties for each of the major lithologies for Year 1 as an alternative. A low-grade sinter sample was provided for comminution testing.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 108

May 27, 2026


LOGO         LOGO

 

10.3.5

Sample Selection for McClelland Program MLI 4551

Samples tested at McClelland were made up from drill core as composites to represent the ore that will be mined during the first two years of production. Twelve grade variability composite samples (4551-001 to 012) and one master composite sample (4551-013) were tested. Variability composite samples calculated gold and silver grades ranged from 3.57–13.13 g/t Au and 5.1–21.5 g/t Ag.

Table 10-2: 2018 PFS Testwork Scope

 

Sample ID

  

Head Assay

  

JK drop-
weight

tests (DWT)

   E-GRG    Gravity
Separation
   Bulk
Leach on
Gravity
Tailing
   Cyanide
Destruction
   Carbon
Modelling
   Rheology    Solid/
Liquid
Separation
Arkose    x    x       x    x    x       x    x
                          
MLDWT    x    x       x    x    x    x    x    x
                          
ML-LG    x       x    x    x            
                          
ML-1    x       x    x    x            
                          
ML-2    x          x    x    x         
                          
HG    x       x    x    x            
                          
SLST    x          x    x    x       x    x
                          
Mudstone    x          x    x            
                          
CMB    x          x    x    x         
                          

Note: “x” = test performed; “—” = not performed or not applicable

Table 10-3: Metallurgical Test Matrix for SGS Program 15944-002

 

Sample ID

  

Head Assay

  

Mineralogy
Analysis

   Comminution
BRWi & BBWi
   Bottle Roll Leach    Oxygen
Uptake
   Bulk
Leach
   Cyanide
Destruction

Year 1

   x    x       x    x      

Year 2

   x       x    x    x      

Arkose

   x       x    x         

Siltstone

   x       x    x         

Sinter

         x            

ML-LG

   x                x    x

Note: “x” = test performed; “—” = not performed or not applicable

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 109

May 27, 2026


LOGO         LOGO

 

Table 10-4: FS Production Composites Sample Composition

 

Sample

   % Arkose      % Siltstone      % Sinter  

Year 1

     39.4        44.5        16.0  

Year 2

     49.4        44.3        6.3  

Composites 4551-001 through 4551-006 were designated as Year 1 composites and composites 4551-007 through 4551-012 were designated as Year 2 composites. Year 1 composites were prepared to represent a lithology make-up of 16% sinter, 44.5% siltstone and 39.4% arkose by mass. Year 2 composites were prepared to represent a lithology make-up of 6.3% sinter, 44.3% siltstone and 49.4% arkose by mass as shown in Table 10-4.

A 15 kg master composite sample was generated, designated as 4551-013. This composite was composed of select interval samples used in the variability composites. The lithology make-up of this composite was 6% sinter, 43% siltstone, and 51% arkose by mass.

 

10.4

Presentation and Discussion of Results

 

10.4.1

Ore Characterization and Deleterious Elements

Ore composition was investigated in SGS Program 15944-002. Selected head assays are presented in Table 10-5.

Table 10-5: Head Assays

 

Sample ID

   Au
(g/t)
     Au
(oz/ton)
     Ag
(g/t)
     Ag
(oz/ton)
     Hg
(g/t)
     ST
(%)
     S2-S
(%)
     SO4-S
(%)
     CT
(%)
     TOC
(%)
     Cu
(g/t)
     Fe
(%)
     As
(g/t)
 

Year 1

     9.56        0.306        12.9        0.413        2.054        0.22        0.08        0.14        0.09        0.09        13.7        0.69        167  

Year 2

     7.84        0.251        12.5        0.400        2.639        0.44        0.27        0.15        0.12        0.12        15.6        0.92        181  

Arkose

     9.66        0.309        11.7        0.374        2.066        0.18        0.08        0.1        0.06        0.06        11.6        0.58        119  

Siltstone

     24.71        0.791        34.2        1.094        2.156        0.42        0.26        0.14        0.35        0.35        15.7        0.93        183  

ML-LG

     1.69        0.054        8.48        0.271        1.858        0.43        0.25        0.15        0.04        <0.05        36.6        0.84        156  

The conclusion of these results is that mercury is present in high enough concentrations to warrant removal and management, and this has been incorporated into the flowsheet. Arsenic is present in the feed at concentrations ranging between 3.47–5.34 oz/ton (119–183 g/t) and is not expected to be problematic in processing. No other elements that may cause issues in the process plant or concerns with product marketability were noted.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 110

May 27, 2026


LOGO         LOGO

 

10.4.2

Comminution Test Results

 

10.4.2.1 Hazen

1990

The historical comminution testwork conducted by Hazen in 1990 and as reported by RDI in 2012 is summarized in Table 10-6.

Table 10-6: Hazen 1990 Comminution Results

 

Description

   Units      Sample Description  
   Zone 1      Zone 2      Zone 3      Composite      High Grade  

Product Size,80% passing

     µm        —         551        483        541        —   

Bond rod mill work index, RWI

     kWh/ton        —         18.0        17.2        17.6        18.2  

Bond ball mill work index, BWI

     kWh/ton        —         21.3        17.7        20.2        —   

Bond abrasion index, Ai

        0.711        0.783        0.529        0.714        —   

 

10.4.2.2 SGS

Program 15944-001

JK drop-weight tests (DWT) were conducted on the Arkose Arkose Updated and MLDWT samples. The data were interpreted by JK Tech Pty Ltd (JK Tech) and a summary of results is presented in Table 10-7.

Table 10-7: Summary of JK DWT Results

 

Sample ID

   SG      ta      A      b      Axb  

Arkose

     2.56        0.13        100        0.32        32.0  

MLDWT

     2.51        0.15        99.8        0.30        29.9  

Note: The JKTech Drop-Weight test provides ore-specific parameters for use in the JKSimMet Mineral Processing Simulator Software.

The ta parameter indicates resistance to abrasion. The Axb parameter indicates resistance to Impact breakage.

The impact breakage data of these samples showed they can be classified as hard when compared to other samples in the JKTech database. The JK DWT results were used by Ausenco to estimate the crusher work index at 20.9 kWh/ton.

 

10.4.2.3 SGS

Program 15944-002

Bond rod mill work indices are presented in Table 10-8.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 111

May 27, 2026


LOGO         LOGO

 

Table 10-8: Bond Rod Mill Grindability Test Results

 

Sample ID

   Mesh of Grind      Work Index (kWh/ton)      Hardness Percentile      Category

Year 2

     14        22.2        96      very hard

Arkose

     14        19.2        82      hard

Siltstone

     14        22.4        97      very hard

Sinter

     14        22.5        97      very hard

Bond ball mill work indices are presented in Table 10-8.

Table 10-9: Ball Mill Work Indices

 

Sample ID

   Mesh of Grind      Work Index (kWh/ton)      Hardness
Percentile
     Category

Year 2

     100        26.6        99      very hard

Arkose

     100        20.8        88      hard

Siltstone

     100        27.3        99      very hard

Sinter

     100        32.0        100      very hard

Bond ball mill work indices were performed at a closing screen size of 100 mesh, or 150 µm.

The samples tested were categorized as hard to very hard; this finding aligns with previous findings from historical testwork.

 

10.4.3

 Mineralogical Analysis

 

10.4.3.1 

Hazen 1990

Mineralogical examinations of ore from Zones 1, 2 and 3 showed that they were similar and composed mainly of quartz and orthoclase feldspar. Minor amounts of pyrite were noted, mostly less than 5 µm but ranging up to 20 µm, along with native gold ranging from 50–250 µm in Zones 1 and 3 and up to 600 µm in Zone 2.

 

10.4.3.2

 SGS Program 15944-002

The mineralogical investigation was performed on the Year 1 sample which was stage crushed to a P80 size of 100 mesh (150 µm). A 100 g sample was extracted by riffle splitting for quantitative evaluation of materials by scanning electron microscopy (QEMSCAN) testing and 900 g was submitted for a gold deportment study. The gold deportment subsample was concentrated using gravity methods and examined using the Tescan Integrated Mineral Analyzer (TIMA).

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 112

May 27, 2026


LOGO         LOGO

 

Findings included:

 

   

Electrum accounts for 77.4% of the total gold grade; the remainder is present as native gold.

 

   

Gold association: The liberation of gold is high at 77.5%. Most of the remainder is associated with light silicates.

 

   

Gold exposure: The exposure of gold (>20% exposure) is good at 89.1%. Gold which is well exposed (>20% exposure) should be readily amenable to leaching.

 

   

Gold association by size and gold mineral sizes: the majority (81%) of gold mineral grains are <30 µm in size, the non-liberated grains typically occur in association with light silicates, complex particles and rarely with oxides, pyrite and silver minerals. Gold grains coarser than 30 µm are liberated. Most gold grains would be leachable.

 

   

Mineral composition is predominantly quartz (63.6%) and K-feldspar (30,7%), with trace amounts (<2%) of clays, sericite/muscovite, plagioclase and other minerals. Pyrite is detected in trace amounts (0.30%). Chalcopyrite and other copper sulfides are present in trace amounts (0.03%).

 

10.4.4

Leach Tests

 

10.4.4.1

 Evaluation of Grind Size, SGS Program 15944-002

The Year 2 sample was crushed in three stages to -2 mm. A single point grind calibration was conducted on a 1 kg charge in a laboratory rod mill to determine the grind time required to achieve the fineness of grind. A series of standard bottle roll tests were conducted on the Year 2 sample at three grind sizes (P80 of 100 µm, 75 µm and 53 µm ) and two cyanide concentrations (0.5 and 1.0 g/L).

Leaching conditions were a pulp density of 45% solids, pH of 10.5–11 with lime addition and leach time of 24, 48 and 72 hours.

Residue grades decreased with finer grind, for all leach times evaluated.

A P80 grind size of 150 mesh (106 µm) was used in the FS; however, provision to grind finer to 200 mesh (75 µm) was considered in sizing the ball mill.

 

10.4.4.2

 Evaluation of Leach Time, SGS Program 15944-001

A 20 kg sample of each lithology (all nine samples) was ground and passed by a Knelson MD-3 concentrator. The concentrate obtained was further upgraded with a Mozley C800 laboratory separator. The tailings from the Knelson concentrator and Mozley separator were combined and ground to a target P80 size of 150 mesh (106 µm) and submitted for bulk leach testing by CIP or CIL.

For the bulk agitated leach tests, approximately 10 kg of gravity tailings was pulped to 45% solids by weight, pH was adjusted to 10.5–11 with lime, dissolved oxygen (DO) was maintained at >6 ppm, 0.5 g/L of NaCN was added and 0.25 g/L NaCN was maintained throughout the leaching process. Carbon concentrations of 12 g/L and 15 g/L were added for CIL and CIP respectively. The residence times were 48 hours and 72 hours for the CIL and CIP tests respectively. Carbon was added to the pulp at 48 hours for the CIP test. Pre-aeration of three hours was included for both tests.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 113

May 27, 2026


LOGO         LOGO

 

Relevant results from SGS Program 15944-001 that align with the selected flowsheet and include samples representative of ore that is included in the 2018 PFS mine plan are shown in Figure 10-1. These results show that gold leaching is fast and complete within 24 hours.

Figure 10-1: Gold Leach Extraction Rate

 

LOGO

Source: Ausenco, 2020

 

10.4.4.3

 Evaluation of Leach Time, SGS Program 15944-002

A series of standard bottle roll tests were conducted on the Year 1, Year 2 and Arkose and Siltstone samples at two grind sizes (P80 of 100 µm and 75 µm) and two cyanide concentrations (0.5 and 1.0 g/L).

For each test a 1.0 kg charge was ground to the target grind size and pulped to 45% solids by weight. The pH was adjusted to 10.5–11 using lime and DO was maintained at > 6 mg/L. Three hours of pre-aeration using air were applied to all samples.

A lower level of confidence was placed in these results as the solution assay results were erratic; however, the same trends were seen as in more reliable testwork, i.e. a fast initial leach rate and completion of the gold leach reaction within 24 hours.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 114

May 27, 2026


LOGO         LOGO

 

10.4.4.4 Evaluation

of Leach Time, McClelland Program MLI 4551

Twelve grade variability composite samples of 1 kg each were prepared for mechanical agitation leach testing. The samples were stage ground to 80% passing 106 µm in a laboratory steel ball mill. Samples were prepared in order of estimated increasing gold grade. Following each composite, the mill was cleaned by grinding barren silica sand.

After grinding, samples were slurried to 45% solids by weight and pH was adjusted to 10.8–11.2 by adding hydrated lime. Slurries were sparged with air for three hours prior to leaching at 0.5 g/L sodium cyanide. Leaching was conducted by mechanically agitating the slurries in baffled, air sparged leaching vessels for 48 hours.

Results are presented in Figure 10-2 and Figure 10-3 and show the gold leach rate flattening by 24 hours, supporting the selection of the leach time at 24 hours.

Figure 10-2: Gold Leach Extraction Rate for Grade Variability Samples

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 115

May 27, 2026


LOGO         LOGO

 

Figure 10-3: Silver Leach Extraction Rate for Grade Variability Samples

 

LOGO

Source: Ausenco, 2020

McClelland commented that similar dips in the solution grades over time were observed as seen in the SGS program 15944-02 data, and that this is thought to be indicative of the possible presence of preg- Updatedrobbing clays.

 

10.4.4.5

 Effect of Pre-aeration, SGS Program 15944-002

A round of tests were carried out which included a three-hour pre-aeration step ahead of the leach. Tests were conducted at a P80 grind size of 100 µm, 45% solids, pH 10.5–11, and dissolved oxygen maintained at > Retained for consistency with the rest of Section 10 (and others in the report), where the same notation is used7 mg/L for CN3 and >9 Added mg/L for CN9 and CN10 tests.

For tests conducted at 0.5 g/L cyanide addition with and without pre-aeration, cyanide consumption reduced from 0.23 to 0.12 g/t with pre-aeration for the Year 1 sample and from 0.14 to 0.11 g/t for the Year 2 sample. From this investigation it can be concluded that pre-aeration is beneficial to leach kinetics in all cases and to overall recovery, particularly for the Year 2 sample. A three-hour pre-aeration step was incorporated into the plant design.

 

10.4.4.6

 Leach Reagent Consumption, SGS Program 15944-001, SGS Program 15944-002 and McClelland Program MLI 4551

Cyanide and lime consumption rates from all leach tests that included the three-hour pre-aeration step and conducted on relevant lithologies are shown in Table 10-10.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 116

May 27, 2026


LOGO         LOGO

 

Table 10-10: Average Cyanide and Lime Consumption

 

Test Description

   Cyanide addition (g/L)      Cyanide Consumption      Lime Consumption  
   (kg/t)      (lb/ton)      (kg/t)      (lb/ton)  

Bottle roll, PFS

     0.5        0.34        0.68        0.84        1.68  

Bottle roll, FS

     0.5        0.17        0.34        1.27        2.54  

Bottle roll, FS

     1.0        0.27        0.54        1.27        2.54  

Agitated leach, FS

     0.5        0.90        1.80        2.74        5.48  

A cyanide consumption of 0.34 kg/t and lime consumption of 1.05 kg/t respectively were selected for use in estimating plant operating costs. These values align with the bottle roll test results as these are believed to be a closer representation of plant consumption than the agitated leach tests.

 

10.4.4.7

 Oxygen Uptake Test, SGS Program 15944-02

Two oxygen uptake tests were conducted on each of the Year 1 and Year 2 samples. Samples were ground to a P80 size of 102 µm and pulped to 45% solids with water in a stirred glass reflux reactor at ambient temperature. The sample was agitated with an impeller using a Caframo mixer at 300 rpm throughout the test (~150 rpm for readings). The pulp pH was adjusted to 10.5–11.0 and cyanide was added. Air was sparged into the pulp sample to maintain the dissolved oxygen at a target range of 10–13 mg/L for the first test and 6-8mg/L for the second test. The DO content of the slurry was measured for a total time of 15 minutes, at one-minute intervals. During these readings, the air sparge was removed from the pulp, remaining in the headspace of the vessel. DO readings were taken at 0, 2, 4, 8, 12, 24, 30, and 36 hours.

The test results show that the oxygen uptake rate was very low, showing that the Year 1 and Year 2 samples were low oxygen consumers. Air was selected as the source of oxygen for the plant design.

 

10.4.4.8

 Mercury Dissolution Test, SGS Program 15944-002

Mercury concentrations in the final (48 hour) solutions were 0.25 mg/L and 0.26 mg/L for arkose and siltstone samples, respectively. Mercury analysis in the final (30 hour) solution samples for Year 1 pregnant solutions were 0.16 and 0.25 mg/L for tests with 0.5 and 1.0 g/L of cyanide addition respectively. For Year 2 pregnant solutions, the results were 0.08 and 0.18 mg/L for tests with 0.5 and 1.0 g/L of cyanide addition respectively.

 

   

Grassy Mountain Project

S- K 1300 Technical Report Summary

  

Page 117

May 27, 2026


LOGO         LOGO

 

10.4.5

Cyanide Destruction

 

10.4.5.1

Historical Results

Cyanide destruction was investigated by SGS (Table 10-11) and acceptable results were achieved relative to the Project design value of <15 mg/L weakly acid dissociable cyanide (CNWAD).

Table 10-11: Cyanide Destruction Test Results from Historical Work

 

Test Program

  

Sample Description

   Test    Feed
Concentration
(CNWAD mg/L)
   Product
Concentration
(CNWAD mg/L)
SGS Program 15944-001   

Three lithology samples, continuous tests

(MLDWT-CIP, Arkose-CIP, SLST-CIP)

   SO2/air    110–149    0.04– 0.10

 

10.4.5.2 

SGS Program 15944-002 Results

A 10 kg bulk cyanide CIP leach test was performed on the ML-LG sample to produce cyanide-leached pulp for cyanide destruction testwork. This sample was selected as it contained sulfide sulfur and iron concentrations representing the upper limits in the Year 1 and 2 samples. The test was conducted in a 20 L pail with an overhead mixer with three hours of pre-aeration. The test conditions were a sample mass of 10 kg, grind size (P80) of 106 µm, pulp density 45% solids, NaCN concentration of 0.5 g/L, pH of 10.5–11 with lime addition, Carbon addition of 15 g/L after 10-hour leach, and a leach time of 48 hours.

Test results are shown in Table 10-12. The test achieved very low levels of CNWAD (0.13 mg/L) under continuous operation. Reagent addition rates (SO2, copper sulfate and lime) were typical for this process.

Table 10-12: Cyanide Destruction Test Results – Continuous Test

 

Test
ID
   Conditions      Total Continuous Test  
   Feed
Pulp
Volume
(L)
     Pulp
Solids
(%w/w)
     Feed
CNWAD
(mg/L)
     Test
pH
     Test
DO
(mg/L)
     Discharge
Pulp
Volume
(L)
     Total
Run
Time
(min)
     Retention
Time
(min)
     Discharge
CNWAD
(mg/L)
     Discharge
CNTotal
(mg/L)
     Discharge
SCN
(mg/L)
     Discharge
CNO
(mg/L)
     Ratio
of
SO2-
CNWAD
(g/g)
     SO2
Addition
(g/L
pulp)
     Ratio
of Cu-
CNWAD

(g/g)
     Ratio
of
Lime-
CNWAD

(g/g)
 

ML-

LG

     16.9        40        200        8.6        5.2        14.5        140        51        0.13        0.34        6.9        330        4.23        0.71        0.06        2.1  

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 118

May 27, 2026


LOGO         LOGO

 

10.5

Metallurgical Variability

Metallurgical samples were selected in collaboration with Paramount to represent deposit variability with consideration of:

 

   

spatial variability of the mineralization, shown in Figure 10-4 below;

 

   

composites to investigate effect of feed grade variability over the grade range that occurs within the Mineral Resource; and

 

   

composites to investigate variability due to lithology or rock group.

 

Figure

10-4: Drill Hole and Interval Locations for Samples in the SGS 2018 and 2020 and McClelland Programs

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 119

May 27, 2026


LOGO         LOGO

 

10.5.1.1

2018 PFS Sample Selection

Nine samples were submitted for metallurgical testing. Lithologies were identified by Ausenco, under the guidance of the Paramount technical team. Samples were described as Arkose, MLDWT, Mixed Lithology Low Grade (ML-LG), Mixed Lithology Average Grade (ML-1), Mixed Lithology Average Grade (ML-2), Mixed Lithology High Grade (HG), Silt Stone (SLST), Mudstone and Clay Mixed Breccia (CMB).

Comminution SMC testing (Axb) was carried out on Arkose and Mixed Lithology samples, leach tests were carried out on all samples and continuous cyanide destruction tests were carried out on Arkose, Mixed lithology and Silt Stone samples.

 

10.5.2

Sample Selection for SGS Program 15944-02

Six composite samples were selected by Paramount with input from Ausenco to represent the production composites for the proposed Year 1 and Year 2 of operations, and the major lithologies, Arkose, Siltstone and Sinter (Table 10-3).

The metallurgical program was performed on composites: Year 1, Year 2, Arkose, Siltstone, Sinter and un-used ML-LG sample from the 2017/2018 testwork program.

Since there was insufficient sample available of the Year 1 composite for comminution testing, it was decided to test the comminution properties for each of the major lithologies for Year 1 as an alternative. A low-grade sinter sample was provided for comminution testing. Comminution testing was performed on Year 2, Arkose, Siltstone and Sinter samples.

Leach testing was performed on Year 1, Year 2, Arkose and Siltstone samples. Cyanide destruction testing was performed on the Mixed Lithology Low Grade sample which was selected as it contained sulfide sulfur and iron concentrations representing the upper limits in the Year 1 and 2 samples.

 

10.5.3

Sample Selection for McClelland Program MLI 4551

Samples tested at McClelland were made up from drill core as composites to represent the ore that will be mined during the first two years of production. Twelve grade variability composite samples (4551-001 to 012) and one master composite sample (4551-013) were tested. Variability composite samples calculated gold and silver grades ranged from 3.57–13.13 g/t Au and 5.1–21.5 g/t Ag.

Supplementary leach testwork to support recovery estimation was conducted.

 

10.6

Recovery Estimation

 

10.6.1

Leach Recovery, SGS Program 15944-001, SGS Program 15944-002 and McClelland Program MLI 4551

The data in Table 10-12 were used as the basis for estimation of recovery for this Report. While the data includes leach tests that ran for longer than the selected leach time of 24 hours, the leach curves shown in Section 10.4 flatten out after 24 hours, giving the same recovery at longer leach times. These data were considered to be sufficiently valid to be included in recovery estimation.

 

   

Grassy Mountain Project

S - K 1300 Technical Report Summary

  

Page 120

May 27, 2026


LOGO         LOGO

 

Table 10-13: Leach Test Data Used for Recovery Estimation

 

Test
Campaign

   Test
Number
   Target
Grind
Size P80
(µm)
   Retention
Time
(hours)
   Leach/
CIL
   Leach
Feed
Source
     Cyanide
Addition
(g/L)
     Cyanide
held at
(g/L)
     Leach Feed
Grade,

Au
Calculated
(g/t)
     Residue
Grade,
Au

(g/t)
     Leach Feed
Grade,

Ag
Calculated
(g/t)
   Residue
Grade,
Ag

(g/t)
   Leach
Recovery,
Au

(%)
     Leach
Recovery,
Ag

(%)

SGS

Program 15944-001

   ML1-CIL-A    100    48    CIL      Whole ore        0.5        0.25        4.48        0.36      —     —       91.96      — 
   ML1-CIL-B    103    48    CIL      Whole ore        0.5        0.25        4.47        0.69      —     —       84.56      — 
   HG-CIL-A    89    48    CIL      Whole ore        0.5        0.25        10.01        0.67      —     —       93.30      — 
   ML1-CIL    99    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        4.15        0.25      7.67    2.60      93.97      66.11
   ML1-CIL2    104    48    Leach
CIP
    
Gravity
tailings
 
 
     1.0        0.50        4.38        0.35      9.32    3.15      92.01      66.19
   SLST-CIL    114    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        3.96        0.25      10.13    2.75      93.69      72.85
   LG-CIL    96    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        1.62        0.29      8.41    2.85      82.07      66.11
   HG-CIL    99    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        8.88        0.34      15.60    2.40      96.17      84.62
   Arkose-CIL    116    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        2.89        0.39      8.17    3.35      86.51      59.00
   MLDWT-CIL    107    48    CIL     
Gravity
tailings
 
 
     0.5        0.25        2.47        0.31      7.65    3.00      87.45      60.76
SGS Program 15944-002    Year 1-CN9    98    30    Leach      Whole ore        0.5        0.5        11.29        0.40      14.01    2.80      96.46      80.01
   Year 1-CN10    98    30    Leach      Whole ore        1.0        1.00        11.33        0.37      14.07    2.70      96.73      80.82
   Year 2-CN9    101    30    Leach      Whole ore        0.5        0.5        7.12        0.72      12.30    3.60      89.89      70.72
   Year 2-CN10    101    30    Leach      Whole ore        1        1        7.15        0.51      12.26    2.70      92.87      77.98
   Year 1-CN11    75    30    Leach      Whole ore        0.5        0.5        9.76        0.35      15.00    2.70      96.41      82.00
   Year 2-CN11    74    30    Leach      Whole ore        0.5        0.5        7.10        0.39      15.04    3.20      94.51      78.73
   Year 2-CN12    101    48    Leach      Whole ore        1        1        6.97        0.50      —     —       92.83      — 
   Year 2-CN13    74    48    Leach      Whole ore        1        1        6.99        0.42      —     —       93.99      — 
   Year 2-CN14    51    48    Leach      Whole ore        1        1        6.94        0.35      —     —       94.96      — 
   Arkose-CN1    99    48    Leach      Whole ore        0.5        0.5        11.80        0.51      13.33    2.60      95.68      80.49
   Siltstone-CN1    105    48    Leach      Whole ore        0.5        0.5        17.92        1.18      18.07    2.20      93.42      87.83

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 121

May 27, 2026


LOGO         LOGO

 

Test
Campaign

   Test
Number
     Target
Grind
Size P80
(µm)
     Retention
Time
(hours)
     Leach/
CIL
     Leach
Feed
Source
     Cyanide
Addition
(g/L)
     Cyanide
held at
(g/L)
     Leach Feed
Grade,

Au
Calculated
(g/t)
     Residue
Grade,
Au

(g/t)
     Leach Feed
Grade,

Ag
Calculated
(g/t)
     Residue
Grade,
Ag

(g/t)
     Leach
Recovery,
Au

(%)
     Leach
Recovery,
Ag

(%)
 
McClelland Program MLI 4551      AL-7 4551-001        106        48        Leach        Whole ore        0.50        0.50        8.85        0.61        14.6        3.5        93.11        76.03  
     AL-9 4551-002        106        48        Leach        Whole ore        0.50        0.50        10.18        0.59        14.6        3.9        94.20        73.29  
     AL-5 4551-003        106        48        Leach        Whole ore        0.50        0.50        7.10        0.45        13.5        3.5        93.66        74.07  
     AL-3 4551-004        106        48        Leach        Whole ore        0.50        0.50        5.20        0.45        11.1        3        91.35        72.97  
     AL-11 4551-005        106        48        Leach        Whole ore        0.50        0.50        11.17        1.19        21.5        4.8        89.35        77.67  
     AL-1 4551-006        106        48        Leach        Whole ore        0.50        0.50        3.57        0.37        9.3        2.5        89.64        73.12  
     AL-6 4551-007        106        48        Leach        Whole ore        0.50        0.50        8.01        0.47        11        2        94.13        81.82  
     AL-10 4551-008        106        48        Leach        Whole ore        0.50        0.50        13.13        0.42        9        1.5        96.80        83.33  
     AL-2 4551-009        106        48        Leach        Whole ore        0.50        0.50        4.29        0.23        9.1        2        94.64        78.02  
     AL-12 4551-010        106        48        Leach        Whole ore        0.50        0.50        11.02        0.48        9.4        1.7        95.64        81.91  
     AL-8 4551-011        106        48        Leach        Whole ore        0.50        0.50        8.75        0.22        13.9        2.4        97.49        82.73  
     AL-4 4551-012        106        48        Leach        Whole ore        0.50        0.50        6.21        0.27        5.1        1.1        95.65        78.43  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 122

May 27, 2026


LOGO         LOGO

 

10.6.1.1

Leach Recovery Estimate

The data in Table 10-12 were used to derive a relationship between leach feed and residue grades for both gold and silver, as shown in Figure 10-4 and Figure 10-5.

Figure 10-5: Relationship Between Leach Feed and Residue Grades for Gold

 

LOGO

Source: Ausenco, 2020

Figure 10-6: Relationship Between Leach Feed and Residue Grades for Silver

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 123

May 27, 2026


LOGO         LOGO

 

The following relationships were derived from the data in Figure 10-4 and Figure 10-5 to calculate leach gold recovery:

 

   

Leach Residue Grade = 0.0336 (Leach Feed Grade) + 0.2173

 

   

Leach Recovery = (1-leach residue grade/leach feed grade) * 100.

The following relationships were derived from the data in Figure 10-4 and Figure 10-5 to calculate leach silver recovery:

 

   

Leach Residue Grade = 0.112 (Leach Feed Grade) +1.4188

 

   

Leach Recovery = (1-leach residue grade/leach feed grade) * 100.

Predicted leach recovery is compared to recovery achieved in testwork for gold and silver in Figure 10-6 and Figure 10-7, respectively.

Figure 10-7: Predicted versus Measured Recovery for Gold

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 124

May 27, 2026


LOGO         LOGO

 

Figure 10-8: Predicted versus Measured Recovery for Silver

 

LOGO

Source: Ausenco, 2020

 

10.6.1.2

Estimation of Plant Losses

Additional plant losses for gold were estimated and are shown in Table 10-14.

Table 10-14: Estimated Additional Plant Losses for Gold

 

Description

   Units    Values

Head Grade

   g/t Au    ≤6    >6 to ≤ 9    >9

Solution loss

   %    0.33    0.35    0.37

Fine carbon loss

   %    0.04    0.03    0.03

Other loss plant operation

   %    0.10    0.10    0.10

Total additional plant losses

   %    0.47    0.49    0.49

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 125

May 27, 2026


LOGO         LOGO

 

Additional plant losses for silver were estimated and are shown in Table 10-15.

Table 10-15: Estimated Additional Plant Losses for Silver

 

Description

   Units    Value

Solution loss

   %    0.33

Fine carbon loss

   %    0.06

Other loss plant operation

   %    0.10

Total additional plant losses

   %    0.49

 

10.6.1.3

Overall Recovery Estimate

Overall plant recovery for gold and silver is calculated as the leach recovery less the plant losses. Recovery was calculated monthly as a function of head grades for gold and silver based on the feasibility study mine plan.

Mercury has been identified as the only deleterious element of consequences and provisions have been added to the process flowsheet to manage the removal of it from the final product and capture and control it safely.

Arsenic is present in the feed but is not expected to be problematic in processing. No other elements that may cause issues in the process plant or concerns with product marketability were noted.

 

10.7

Summary

Three recent testwork programs (SGS Program 15944-001, SGS 15944-02 and McClelland MLI 4551) were completed between 2017 and 2020 on samples from the Grassy Mountain deposit to confirm design information and metallurgical response which would provide a basis for process flowsheet selection and recovery estimation.

Between the various recent testwork programs, composite samples representing major lithologies, Year 1 and Year 2 production composites and a range of head grades aligned with the minimum and maximum values expected in the plant feed in the initial two years of production were tested.

The grade variability composite samples calculated gold and silver grades ranged from 0.104–0.383 oz/ton Au (3.57–13.13 g/t Au) and 0.149–0.628 oz/ton Ag (5.1–21.5 g/t Ag).

Comminution testing showed that all the materials tested are considered very hard, with Bond ball mill work indices ranging from 20.8 to 32.0 kWh/ton.

Bottle roll and agitated batch leach tests showed that the samples were highly responsive to recovery by cyanidation at a grind size of 80% passing 150 mesh (106 µm) or lower, with leach recoveries ranging from 82.1–97.5% for gold and 59.0–84.6% 59.0–84.6% Updatedfor silver, dependent on leach feed grade.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 126

May 27, 2026


LOGO         LOGO

 

Overall plant recoveries for gold are predicted to range between 89.5 and 94.9% for head grades of 0.096–0.58 oz/ton Au (3.3–17.4 g/t Au) respectively over the life of mine. Overall plant recoveries for silver are predicted to range between 62.7 and 80.4% for head grades of 0.161–0.523 oz/ton Ag (5.5–17.9 g/t Ag) respectively over the LOM.

Cyanide destruction tests achieved <0.2 mg/L CNWAD, which is well within the maximum legislated value in Oregon of 30 mg/L.

Mercury grades were in the range of 0.054–0.077 oz/ton (1.86–2.64 g/t) in the leach feed, and the concentration of mercury in solution after leaching ranged between 0.08 and 0.26 mg/L. A retort and gas collection and scrubbing system was incorporated into the plant design to manage and control mercury in the process. Arsenic is present in the feed at concentrations ranging between 3.47 and 5.34 oz/ton (119 and 183 g/t) and is not expected to be problematic in processing.

 

10.8

Qualified Person’s Opinion on Data Adequacy

In the QP’s opinion, based on the testwork summarized in the Report and predictions made from that testwork in terms of mineralogy, plant design considerations, recovery forecasts, and presence of deleterious elements, the predictions of proposed throughput and metallurgical performance are acceptable.

 

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 127

May 27, 2026


LOGO         LOGO

 

11

MINERAL RESOURCE ESTIMATES

 

11.1

Introduction

The qualified person firm RESPEC completed the estimate of mineral resource presented herein.

 

11.2

Grassy Mountain project Data

RESPEC performed this estimate of the Grassy Mountain project’s mineral resources using data generated by Paramount and the historical operators discussed in Section 7. Paramount provided these data to RESPEC.

 

11.2.1

Drill-Hole Database

The drill-hole data are in UTM Zone 11 NAD83 coordinates in US Feet. The database includes information from a total of 485 drill holes, 282 of which were drilled in the area of the Grassy Mountain resources. This estimation of the project’s mineral resources directly uses assay data from 256 of these drill holes.

Prior to the 2016–2017 drilling program, Paramount provided RESPEC with a project drill-hole database. As discussed in Section 9.1, RESPEC audited the historical drill data and made corrections as appropriate. RESPEC periodically updated the database with information acquired during Paramount’s subsequent drilling programs, including gold and silver assay data received directly from the analytical laboratory.

 

11.2.2

Topography

As part of their 2016–2017 work program, Paramount conducted a drone aerial survey over the resource area and collected detailed topographic data. RESPEC used the survey’s raw data to create a three-dimensional digital topographic surface for use in resource modeling.

 

11.3

Deposit Geology Relevant to Resource Modelling

The Grassy Mountain gold-silver deposit is hosted by arkoses, siltstones, mudstones, and sinters of the Grassy Mountain Formation. As presently drilled, it has extents of 1,900 ft in the strike direction of the higher-grade mineralization (060° to 070°), approximately 2,700 ft perpendicular to the strike, and 1,240 ft in the vertical direction. The deposit is comprised of a high-grade central core zone characterized by gold grades in excess of 0.03 oz/ton Au that lies within a broad envelope of low-grade mineralization. The central core includes mineralization, that is the subject of the economic analysis discussed in the following sections of this feasibility study.

The central core zone extends almost 1,000 ft along strike, about 450 ft perpendicular to strike, and up to 450 ft in the vertical direction. Sub-horizontal and subvertical extensions of the high-grade central-core mineralization extend outward into the low-grade envelope, likely due to stratigraphic and structural controls. The base of the central core is very sharp, marked by a distinct drop in precious-metal grades. It is the lower limit of the strong silicification that typifies the entire Grassy Mountain deposit, including the lower-grade envelope.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 128

May 27, 2026


LOGO         LOGO

 

The highest-grade mineralization (>~0.25 oz/ton Au) within the high-grade central core zone and its stratigraphic and structural extensions is most frequently associated with thin (<2 inches), often banded, typically steeply dipping chalcedonic quartz + adularia veins and veinlets. However, there are examples of highest-grade mineralization that have no apparent association with veins. Nor does the presence of veins guarantee high grades. The distribution of the highest-grade mineralization is somewhat erratic, although some systematic distribution is evident. For example, highest-grade mineralization is characteristic of the basal portion of the central core, even as continuity remains limited. In addition, project geologists have hypothesized that the Grassy fault is important in the formation of the deposit. There is evidence of an association between the Grassy fault (and other high-angle structural zones) and higher vein density and grades.

The stratigraphic control of mineralization is expressed by lenses of generally concordant mineralization that extend outwards from the margins of the central core of high-grade mineralization and the low-grade envelope. Similar mineralized lenses are associated with the upper portions of the mineralized structural zones that extend above the central core zone. Mineralization within the central core of the deposit may also have been influenced by the host stratigraphy. Arkose and siltstone are the most common hosts of stratigraphically controlled mineralization, and both sides of the contacts of the interbedded units appear to be particularly favorable.

RESPEC believes the Grassy Mountain gold- and silver-bearing hydrothermal fluids were introduced into the Grassy Mountain Formation along a series of 060°- to 070°-striking, steeply dipping (primarily to the southeast) structural zones that occur over the full extents of the central core of the deposit. Minimal displacement is common across individual structures. The planar base of the deposit and the abrupt change to weakly mineralized and altered rocks below likely reflect the elevation at which boiling in ascending hydrothermal fluids deposited high-grade mineralization. The unfocussed nature of fluid flow along the complex and heavily fractured structural zones resulted in the generally erratic deposition of high-grade mineralization throughout the central core zone.

The waning stages of the mineralizing system appear to be manifested by what Newmont termed “clay matrix breccias.” The breccias are primarily, if not entirely, post-mineral and post-silicification. They are primarily matrix-supported with rotated fragments (some with mineralized quartz veinlets) that range up to boulder-size. Newmont hypothesized that the breccias formed during, “a period of late-stage boiling along pre-existing conduits as H2S and CO2 were expelled from the system” (Jory, 1993). Observations of Paramount drill core suggests that the pre-existing conduits are the mineralized structural zones described above. The clay matrix breccias are frequently unconsolidated and have geotechnical implications.

Post-mineral faulting slightly tilted the Grassy Mountain deposit and its host stratigraphy to the east.

RESPEC performed the gold and silver resource modeling within the geological concepts described above.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 129

May 27, 2026


LOGO         LOGO

 

11.4

Geologic Modeling

Paramount supplied RESPEC with a set of detailed cross-sectional lithological and structural interpretations that covers most of the extents of the Grassy Mountain mineral deposit. RESPEC used the cross-sections to guide their modeling of the gold and silver mineralization.

The structural interpretations were particularly critical to the modeling of the gold and silver mineral domains discussed in Section 11.7. RESPEC made minor modifications to Paramount’s structural interpretations and modeled additional structures that provide some control for higher-grade mineralization.

 

11.5

Water Table and Oxidation Modeling

Because oxidation within the Grassy Mountain deposit is variable, accurate modeling of discrete oxide and/or unoxidized zones proved impracticable. The entire deposit is characterized as mixed oxidized, partially oxidized, and unoxidized material, although the unoxidized portions typically occurring only locally.

Hydrologic conditions are discussed in Section 13.3. Other than potential impacts of down-hole contamination in RC drill holes (discussed in Section 7.4.2), the presence or absence of groundwater did not impact the resource modeling.

 

11.6

Density Modeling

In 1990, Hazen Research, Inc. (Hazen) completed 314 measurements of bulk density. In addition, Atlas collected 61 bulk density measurements. Hazen determined bulk density using the water-immersion method on samples of drill core. RESPEC does not know if Hazen wax-coated the samples with open spaces. The samples were categorized by gold grade ranges, but the specific drill intervals tested are not known. Table 11-1 summarizes the Hazen densities (tonnage factors are presented in ft3/ton).

Table 11-1: Hazen Research, Inc. tonnage Factors

 

Zone

  Mean   Median   Min   Max   Count   Grade Range (oz/ton Au)
OZ-1   12.8   12.8   13.7   12.3   63   <0.005
OZ-2   12.8   12.8   14.4   12.3   166   0.003–0.050
OZ-3   13.1   13.0   24.6   11.0   85   0.050–0.750

The Atlas completed their 61 bulk density determinations at their Gold Bar mine in Nevada. Steele (1990) described their methodologies as “wet tests.” The same memorandum described the Hazen procedures as “wet and dry.” Based on these descriptions, RESPEC believes that Atlas tests were performed using the water-displacement method. However, RESPEC cannot confirm the exact methods employed. The drill-core samples tested by Atlas are identified by drill interval, and their spatial locations within the deposit are known.

Newmont density tested 10 samples of drill core (Jory, 1993). Although the test results are not available, Jory (1993) stated that the results suggest “a Grassy Mountain tonnage factor closer to 13.3 ft3/ton.”

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 130

May 27, 2026


LOGO         LOGO

 

Paramount requested ALS complete bulk-density testing on 266 samples of core from the Atlas, Calico, and Newmont drilling programs and 374 samples of core from Paramount’s 2016–2017 drill program. ALS made the determinations using the water-immersion method (ALS codes OA-GRA08). Coating with paraffin wax was implemented when necessary (OA-GRA08A). Two of the sinter density determinations were anomalously high (low tonnage factors), and RESPEC removed them from the dataset.

RESPEC examined the density data collected by Atlas and Paramount collectively and individually by rock types and gold domains. In general, average tonnage factors from the Atlas data for the lithological and grade subgroups are slightly lower (higher density) than those determined by Paramount. Table 11-2 summarizes the combined Atlas and Paramount dataset grouped by modeled gold domain. The assay range for the low-grade gold domain (100) is ~0.006 to ~0.030 oz/ton Au, and the high-grade domain consists of assays > ~0.030 oz/ton Au.

Table 11-2: Combined Atlas and Paramount tonnage Factors

 

Gold Domain

  Mean   Median   Min   Max   Count   Block Model
100   13.3   13.0   21.5   11.6   341   13.5
200   13.0   12.9   14.7   12.4   275   13.5
100+200   13.2   12.9   21.5   11.6   616   n/a
0   14.8   14.5   23.0   11.2   83   14.8

Inclusive of the Hazen tests, the results indicate that the density associated with the Grassy Mountain mineralization is consistent. Unmineralized rocks are distinctly less dense. This is likely a reflection of the strong silicification associated with all grades of mineralization. Unmineralized rocks have weaker silification or else lack it entirely.

RESPEC used the block model tonnage factors shown in Table 11-2 in the estimation of mineral resources. The tonnage factors applied to mineralized material in the block model are slightly higher (lower density) than the measured mean values from core to account for voids related to the relatively high degree of fracturing in the Grassy Mountain deposit.

 

11.7

Gold and Silver Modeling

 

11.7.1

Mineral Domains

A mineral domain encompasses a volume of rock that ideally is characterized by a single natural grade population of a metal or metals that occurs within a specific geologic environment. To define the mineral domains at Grassy Mountain, RESPEC identified the natural gold and silver populations by plotting all drill-hole assays on population-distribution graphs. Some distribution plots used only core sample analyses. The analysis identified three grade populations each for gold and silver. However, the highest-grade populations of gold (>~0.25 oz/ton Au) and silver (>~0.4 oz/ton Ag) do not have sufficient continuity for confident modeling of the domain. Therefore, RESPEC did not explicitly model these populations. Table 11-3 lists the approximate grade ranges of modeled gold and silver lower-grade (domain 100) and higher-grade (domain 200) domains.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 131

May 27, 2026


LOGO         LOGO

 

Table 11-3: Approximate Grade Ranges of Gold and Silver Domains

 

Domain

  

oz/ton Au

  

oz/ton Ag

100    ~0.006 to ~0.03    ~0.04 to ~0.15
200    > ~0.03    > ~0.15

To model the gold and silver mineralization, RESPEC first interpreted gold and silver mineral-domain polygons individually on a set of vertical, 50-ft spaced cross-sections looking northeast to azimuth 070° that span the extent of the deposit, then interpreted the mineral domains using the gold and silver drill-hole assay data, associated alteration and mineralization codes, and Paramount’s sectional lithological and structural interpretations. During the sectional modeling, RESPEC extensively referred to core photographs, used them to discern the stratigraphic and structural controls of mineralization discussed in Section 11.3 and modeled the domains accordingly. First, RESPEC modeled gold, then used the sectional gold-domain polygons to guide the silver domain modeling.

Due to the inherent variability of the Grassy Mountain mineralization, some of the high-grade domains (domain 200) included significant quantities of low-grade mineralization. This variability precluded confident modeling of the highest-grade gold and silver population, and RESPEC did not define the mineralization separately from the high-grade gold and silver domains. From core observations, the highest-grade gold population (>~0.25 oz/ton Au) strongly correlates with the presence of thin, often banded, quartz–chalcedony veins and veinlets and/or breccias. Visible gold is sometimes present. Most commonly, the high-grade veinlets are steeply dipping—as assessed from drill-hole orientations and angles to core axes.

Although the grade change across the boundary between the low– and high-grade domains is usually sharp, it is locally gradational. Commonly, the grade change across the sub-horizontal base of the high-grade domain is very abrupt, particularly in core holes, and is marked by a significant decrease in the intensity of silicification.

The mineralization in the low-grade domain is much less variable than the higher-grade mineralization. This mineralization is distal from the zone of boiling and related brecciation, and its distribution exhibits strong stratigraphic controls.

RESPEC pressed the cross-sectional gold and silver mineral-domain envelopes horizontally to the drill data within each sectional window and sliced them at 10-ft vertical intervals to match the mid-bench elevations of the block model, then used these slices to create gold and silver mineral-domain polygons on 10-ft spaced level plans at mid-block locations. Slices of triangulated surfaces of the steeply dipping structures that influence the distribution of higher-grade mineralized zones guided the level plan interpretations.

Figure 11-1 to Source: RESPEC, 2026

Figure 11-4 provide cross-sections showing geology and gold and silver mineral domains in the central portion of the Grassy Mountain deposit.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 132

May 27, 2026


LOGO         LOGO

 

Figure 11-1: Cross-section 3050 Showing Geology and Gold Domains

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 133

May 27, 2026


LOGO         LOGO

 

Figure 11-2: Cross-section 3050 Showing Geology and Silver Domains

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 134

May 27, 2026


LOGO         LOGO

 

Figure 11-3: Cross-section 3250 Showing Geology and Gold Domains

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 135

May 27, 2026


LOGO         LOGO

 

Figure 11-4: Cross-section 3250 Showing Geology and Silver Domains

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 136

May 27, 2026


LOGO         LOGO

 

11.7.2

Assay Coding, Capping, and Compositing

To code the drill-hole samples, RESPEC used the cross-sectional gold and silver mineral domain polygons and determined assay caps by inspecting the population distribution plots of the coded assays, by domain, and identifying high-grade outliers appropriate for capping (Table 11-4). In the definition of the assay caps, RESPEC also considered descriptive statistics of the coded assays by domain, visually reviewed the spatial relationships of the possible outliers and evaluated their potential impacts during grade interpolation. The number of samples subjected to capping and the chosen capping grades were minimized because of the application of search restrictions described in Section 11.7.4.

Table 11-4: Grassy Mountain Gold and Silver Assay Caps by Domain

 

Domain   oz/ton Au   Number Capped
(% of Samples)
  oz/ton Ag   Number Capped
(% of Samples)
0   0.090   8(<1%)   0.120   12(<1%)
100   0.300   3(<1%)   0.600   4(<1%)
200   10.000   4(<1%)   7.000   2(<1%).

In addition to the low- and high-grade domain capping, RESPEC assigned samples outside the modeled domains as Domain 0 and capped them as shown in Table 11-4. Table 11-5 and Table 11-6 provide descriptive statistics of the capped and uncapped coded gold and silver assays.

Table 11-5: Descriptive Statistics of Grassy Mountain Coded Gold Assays

 

Domains   Assays   Count   Mean
(oz/ton Au)
  Median
(oz/ton Au)
  Std. Dev.   CV   Min
(oz/ton Au)
  Max
(oz/ton Au)
0   Au   23,361   0.002   0.001   0.007   3.45   0.000   0.732
  Au Cap   23,361   0.002   0.001   0.004   2.15   0.000   0.090
100   Au   24,808   0.013   0.011   0.011   0.82   0.000   0.561
  Au Cap   24,808   0.013   0.011   0.010   0.77   0.000   0.300
200   Au   7,523   0.108   0.044   0.441   4.09   0.000   21.698
  Au Cap   7,523   0.107   0.044   0.405   3.79   0.000   10.000
100+200   Au   32,331   0.033   0.013   0.209   6.27   0.000   21.698
  Au Cap   32,331   0.033   0.013   0.193   5.81   0.000   10.000

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 137

May 27, 2026


LOGO         LOGO

 

Table 11-6: Descriptive Statistics of Grassy Mountain Coded Silver Assays

 

Domains

  Assays   Count   Mean
(oz/ton Ag)
  Median
(oz/ton Ag)
  Std. Dev.   CV   Min
(oz/ton Ag)
  Max
(oz/ton Ag)
0   Ag   20,921   0.009   0.005   0.011   1.19   0.000   0.496
  Ag Cap   20,921   0.009   0.005   0.010   1.11   0.000   0.120
100   Ag   13,292   0.071   0.064   0.040   0.57   0.003   1.138
  Ag Cap   13,292   0.071   0.064   0.039   0.55   0.003   0.600
200   Ag   6,646   0.262   0.200   0.400   1.52   0.005   18.600
  Ag Cap   6,646   0.260   0.200   0.310   1.19   0.005   7.000
100+200   Ag   19,938   0.132   0.085   0.246   1.86   0.003   18.600
  Ag Cap   19,938   0.131   0.085   0.199   1.51   0.003   7.000

RESPEC composited the capped assays to 5-ft down-hole intervals that respected the mineral domain boundaries. The 5-ft composite length is equal to the sample length of RC drill samples. To retain the inherent variability of the Grassy Mountain mineralization in the resource modeling, RESPEC minimized the compositing and did not apply a shorter composite length to avoid decomposition the majority of the assay samples. Descriptive statistics of Grassy Mountain composites are shown in Table 11-7 for gold and

Table 11-8 for silver.

Table 11-7: Descriptive Statistics of Grassy Mountain Gold Composites

 

Domain

 

Count

 

Mean

(oz/ton Au)

 

Median
(oz/ton Au)

 

Std. Dev.

 

CV

 

Min
(oz/ton Au)

 

Max
(oz/ton Au)

0   23,452   0.00   0.00   0.00   2.15   0.00   0.09
100   24,213   0.01   0.01   0.01   0.74   0.00   0.30
200   6,738   0.11   0.05   0.35   3.30   0.00   9.89
100+200   30,951   0.03   0.01   0.17   5.09   0.00   9.89

Table 11-8: Descriptive Statistics of Grassy Mountain Silver Composites

 

Domain

  Count   Mean
(oz/ton Ag)
  Median
(oz/ton
Ag)
  Std.
Dev.
  CV   Min
(oz/ton Ag)
  Max
(oz/ton Ag)
0   20,910   0.009   0.005   0.010   1.100   0.000   0.120
100   12,985   0.071   0.067   0.038   0.530   0.003   0.600
200   6,137   0.260   0.200   0.295   1.140   0.005   7.000
100+200   19,122   0.131   0.085   0.191   1.460   0.003   7.000

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 138

May 27, 2026


LOGO         LOGO

 

11.7.3

Block Model Coding

RESPEC used level-plan mineral-domain polygons to code a three-dimensional block model comprised of 5 ft x 10 ft x 10 ft blocks (model x, y, z) with a model bearing of 340°. RESPEC chose the block size most appropriate for the underground mining scenario evaluated in this feasibility study.

Using the midblock level plan polygons, RESPEC coded the volume percentage of each of the two gold and silver domains into each model block, calculated the partial percentages of the model blocks that are partially or entirely outside the low- and high-grade domains, and stored the volume percentages of the gold and silver mineral domains within each block. RESPEC also coded the block model using the digital topographic surface described in Section 11.2.2.

Employing the bulk density values discussed in Section 11.6, RESPEC assigned values so that blocks coded with any partial percentage of gold or silver have a density of 13.5 ft3/ton, and entered a value of 14.8 ft3/ton all other blocks.

 

11.7.4

Grade Interpolation

Table 11-9 summarizes the parameters applied to the gold-grade estimations at Grassy Mountain. RESPEC completed the grade interpolation in three passes using length-weighted composites within two estimation areas. Estimation area 10 dips shallowly at about -15° and encompasses most of the stratigraphically controlled mineralization in the Grassy Mountain deposit. Estimation area 20 is comprised of mineralization in the west–southwestern portion of the deposit where the dips of the stratigraphic units steepen to approximately -20°. As Table 11-9 shows, the low-grade gold and silver domains and the areas outside modeled domains were entirely estimated using search ellipses that reflect these stratigraphic orientations.

The high-grade gold and silver domains exhibit both sub-horizontal (stratigraphic) and high-angle (structural) controls. To prioritize estimation of the highest-grade mineralization—which is most commonly associated with steeply dipping veinlets—the first estimation pass of the high-grade domain reflects high-angle structural controls (Table 11-9, estimation area 10, domain 200, pass 1). The second estimation pass of the high-grade domain applied a search ellipse reflective of stratigraphic control using the same search distance as pass 1 (50 ft). The second pass did not overwrite blocks with grades estimated during pass 1. The third and final estimation pass was an isotropic pass without either a structural or stratigraphic bias. It was used to estimate domain 200 grades into blocks in the outer extents of the domain that were not estimated by the first two passes.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 139

May 27, 2026


LOGO         LOGO

 

Table 11-9: Estimation Parameters

 

Estimation Pass – Au + Ag Domain

  

Search Ranges (ft)

   Composite Constraints
  

Major

   Semi-Major    Minor    Min    Max    Max/Hole

Pass 1 – Domain 0 + 100

   100    100    50    2    15    3

Pass 2 – Domain 0 + 100

   200    200    100    2    15    3

Pass 3 – Domain 0 + 100

   310    310    310    1    15    3

Pass 1 + 2 – Domain 200

   50    50    16.7    2    15    3

Pass 3 – Domain 200

   110    110    110    1    15    3

Restrictions on Search Ranges

Domain

  

Grade Threshold

   Search Restriction Distance    Estimation Pass

Au 200

   >0.30 oz/ton Au    35 ft    2

Au 0

   >0.01 oz/ton Au    30 ft    1, 2, 3

Ag 0

   >0.04 oz/ton Ag    30 ft    1, 2, 3

Search Ellipse Orientations

 

Estimation Area

  

Au + Ag Domains and Controls

   Major Bearing    Plunge   Tilt   Estimation Pass

10

[Most of the Deposit]

   Domain 0 + 100 – Stratigraphic         -15°   1, 2, 3
   Domain 200 –Structural    070°      -85°   1
   Domain 200 – Stratigraphic    070°    -10°     2
   Domain 200 – Stratigraphic           3

20

[WSW End of the Deposit]

   Domain 0 + 100 + 200 – Stratigraphic    070°      20°   1, 2, 3

Only a very limited portion of the high-grade gold and silver domains lie in estimation area 20.

Statistical analyses of coded assays and composites, including coefficients of variation and population-distribution plots, indicate that the high-grade gold and silver domains capture multiple populations. RESPEC restricted the search distances because these multiple populations lack sufficient continuity to be explicitly modeled as separate domains and the initial estimation runs without the restrictions resulted in unrealistic volumes and unrealistic distribution of high grades in the block model. The search restrictions limit the distance from a given composite above a chosen gold or silver grade that can be used in grade interpolation. RESPEC finalized the search-restriction grades and distances after running multiple interpolation iterations to test the effects of various search-restriction parameters.

RESPEC interpolated gold and silver grades using inverse-distance to the third power (ID3), ordinary-kriging (OK), and nearest-neighbor (NN) methods and reported this estimate of mineral resources using the ID3 interpolations because ID3 produced results more representative of the geology and distribution of drill-hole assay data than those obtained by OK. To check the ID3 and OK interpolations, RESPEC completed the NN estimation.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 140

May 27, 2026


LOGO         LOGO

 

RESPEC performed the estimation passes independently for each of the mineral domains only using composites coded to a particular domain to estimate grade into blocks coded by that domain. To enable the calculation of weight-averaged gold and silver grades for each block, RESPEC coupled the estimated grades with the partial percentages of their respective mineral domains and the outside-domain volumes. Therefore, the final resource grades, and their associated resource tonnages, are fully block-diluted.

 

11.7.5

Model Checks

To assure close agreement, RESPEC compared gold and silver domain volumes coded into the block model as partial percentages to the volumes of both the cross-sectional and level-plan mineral-domain polygons, visually checked all block-model coding, and used a polygonal estimate that used the cross-sectional domain polygons to check the ID3 estimation results and the NN and OK estimates. The checks identified no unexpected relationships between the check estimates and the inverse-distance estimate. To check both the global and local estimation results, RESPEC evaluated various grade-distribution plots of assays, composites, and NN, OK, and ID3 block grades. Finally, RESPEC visually compared the ID3 grades to the drill-hole assay data in detail to assure that reasonable results were obtained, placing particular emphasis on the evaluation of the distribution and tenor of the high-grade gold and silver estimates.

 

11.8

Grassy Mountain Mineral Resources

 

11.8.1

Pit Optimizations, Cutoff Grades and Reporting Prices

The Grassy Mountain deposit has the potential to be mined by open-pit methods. While the mineral reserves discussed in Section 12 are estimated on the basis of a proposed underground-mining scenario, these mineral reserves represent only a small subset of the entire Grassy Mountain gold–silver deposit. The reported mineral resources reflect potential open-pit extraction and milling as the primary scenario (mineral resources potentially amenable to open pit mining methods), with the potential underground mining of a very small quantity of material lying outside of the lower portions of the open pit as a secondary scenario (mineral resources potentially amenable to underground mining methods). The mineral reserves discussed in Section 12 were converted primarily from the potential open-pit resources, with a small amount converted from the underground resource estimate.

To meet the requirement of reasonable prospects for eventual economic extraction for the portion of the mineral resources potentially amenable to open pit mining methods, RESPEC ran a pit optimization using the parameters summarized in Table 11-10.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 141

May 27, 2026


LOGO         LOGO

 

Table 11-10: Pit Optimization Parameters

 

Item

  Value     Unit
Mining Cost     3.14     $/ton
Processing Cost     16.33     $/ton processed
Process Rate     5,000     tons-per-day processed
General and Administrative (G&A) Cost     2.79     $/ton processed
Au Price     3,100     $/oz
Ag Price     34     $/oz
Au Recovery     80     Percent
Ag Recovery     60     Percent
Royalty     1.5%     NSR
Au Refining Cost     5.00     $/oz produced
Ag Refining Cost     0.50     $/oz produced

RESPEC used the pit shell created by this optimization to constrain the mineral resources potentially amenable to open-pit mining methods, with the added constraint of a gold-equivalent cut-off grade of 0.008 oz/ton AuEq applied to all model blocks lying within the optimized pit. RESPEC calculated the gold-equivalent cut-off grade using the processing and general and administrative costs and the gold price, recovery, refining cost, and royalty provided in Table 11-10. The mining cost is not included in the determination of the applied internal cut-off grade because all material will potentially be removed from the conceptual pit and the cut-off grade is applied only to the decision to send the mined materials for processing or to the waste-rock storage facilities. Therefore, the reference point at which the mineral resources are defined is at the top of the pit, where material equal to or greater than the cut-off grade would be processed.

The gold equivalent grade (oz/ton AuEq) of each model block was calculated as follows:

oz/ton AuEq = oz/ton Au + (oz/ton Ag ÷ 129)

The silver-to-gold equivalency factor of 129 was derived from the metal prices and recoveries in Table 11-10.

The metal prices used in the pit optimization and the determination of the gold-equivalent cut-off grade and gold-equivalency factor were $3,100/oz for gold and $34/oz for silver. RESPEC chose the metal prices based on consensus commodity price forecasts in March 2026 and on prices used to report resources recently filed on SEDAR. When this mineral resource estimate was completed, several recently filed technical reports provided resources at gold prices between $2,500 and $3,100/oz Au, the spot price for gold was over $4,500/oz Au, and the three-year moving-average price was about $2,835/oz Au and rising. The spot price for silver was over $60/oz Ag, and the three-year moving-average price was about $36/oz Ag and rising.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 142

May 27, 2026


LOGO         LOGO

 

To estimate mineral resources potentially amenable to underground mining methods, RESPEC applied a cut-off of 0.070 oz/ton AuEq to blocks lying immediately outside of the optimized pit that could reasonably be accessed from the resource pit. Table 11-11 lists the parameters used to calculate the underground cut-off grade. The parameters used to estimate the very limited quantity of resources lying outside of the resource pit potentially amenable to underground extraction (less than 500 oz Au) are derived from, but more optimistic than, those used to define the mineral reserves discussed in Section 12.

 

Table

11-11: Parameters Used to Determine Cut-Off Grade for Mineral Resources Potentially Amenable to Underground Mining Methods

 

Item

  Value   Unit
Mining Cost   141.77   $/ton
Processing Cost   39.09   $0/ton processed
Process Rate   5,000   tons-per-day processed
General and Administrative Cost   20.15   $/ton processed
Au Price   3,100   $/oz
Ag Price   34   $/oz
Royalty   1.5%   NSR
AuEq Recovery   92.8   Percent
Refining Cost   7.22   $/oz produced

RESPEC based both the open-pit and underground resource estimates on a 5,000-tons-per-day processing rate, with processing assumed to consist of crushing and milling followed by CIL recovery.

 

11.8.2

Mineral Resources

The Grassy Mountain mineral resources exclusive of the resources that have been converted to mineral reserves are presented in Table 11-12. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 143

May 27, 2026


LOGO         LOGO

 

Table 11-12: Grassy Mountain Gold and Silver Resources – Exclusive of Mineral Reserves

 

     Resources      Cut-off Grades (oz/
ton Au)
     Metallurgical
Recovery
 
   Amount
(tons)
     Grades  
   oz/ton Au      oz/ton Ag  

Measured Mineral Resources

     33,700,000        0.015        0.061       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Indicated Mineral Resources

     21,887,000        0.021        0.081       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Measured + Indicated Mineral Resources

     55,587,000        0.017        0.069       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Inferred Mineral Resources

     3,779,000        0.019        0.056       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Notes:

 

   

RESPEC is the qualified person firm responsible for the mineral resources estimate.

 

   

Mineral resources are comprised of all model blocks at a 0.008 oz/ton AuEq cut-off that lie within an optimized pit plus blocks at a 0.070 oz/ton AuEq cut-off that lie outside of the optimized pit.

 

   

oz/ton AuEq (gold equivalent grade) = oz/ton Au + (oz/ton Ag ÷ 129).

 

   

Mineral resources summarized in the table immediately above are reported exclusive of the mineral resources converted to mineral reserves. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

 

   

Mineral resources potentially amenable to open pit mining methods are reported using a gold price of $3,100/oz, a silver price of $34/oz, a throughput rate of 5,000 tons/day, assumed metallurgical recoveries of 80% for Au and 60% for Ag, mining costs of $3.14/ton mined, processing costs of $16.33/ton processed, general and administrative costs of $2.79/ton processed, and refining costs of $5.00/oz Au and $0.50/oz Ag produced. Mineral resources potentially amenable to underground mining methods are reported using a gold price of $3,100/oz, a silver price of $34/oz, a throughput rate of 5,000 tons/day, assumed metallurgical recoveries of 92.8% gold equivalent, mining costs of $141.77/ton mined, processing costs of $39.09/ton processed, general and administrative costs of $20.15/ton processed, and refining costs of $5.00/oz gold equivalent produced.

 

   

The effective date of the mineral resources estimate is February 28, 2026, and the effective date of the database on which the Mineral Resources estimate is based is May 1, 2018;

 

   

Rounding may result in apparent discrepancies between tons, grade, and contained metal content.

The mineral resources exclusive of mineral reserves contain 490,000 oz of gold and 2,065,000 oz of silver classified as measured, 462,000 oz of gold and 1,777,000 oz of silver classified as indicated, and 73,000 oz of gold and 210,000 oz of silver classified as inferred.

The Grassy Mountain project mineral resources inclusive of the resources that have been converted to mineral reserves are summarized in Table 11-13.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 144

May 27, 2026


LOGO         LOGO

 

Table 11-13: Grassy Mountain Gold and Silver Resources – Inclusive of Mineral Reserves

 

     Resources      Cut-off Grades
(oz/ton Au)
     Metallurgical
Recovery
 
   Amount
(tons)
     Grades  
   oz/ton Au      oz/ton Ag  

Measured Mineral Resources

     33,999,000        0.016        0.063       

Inside Pit: 0.008

Outside Pit: 0.07

 

 

    

Au – 80

Ag – 60


Indicated Mineral Resources

     23,795,000        0.034        0.098       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Measured + Indicated Mineral Resources

     57,794,000        0.023        0.077       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Inferred Mineral Resources

     3,779,000        0.019        0.056       
Inside Pit: 0.008
Outside Pit: 0.07
 
 
    

Au – 80

Ag – 60


Note: Footnotes to Table 11-12 are also applicable to this table, with the exception that the mineral resources summarized in the table immediately above are inclusive of the resources that have been converted to mineral reserves. This table is not additive to Table 11-12.

The mineral resources inclusive of mineral reserves contain 540,000 oz of gold and 2,142,000 oz of silver classified as measured, 817,000 oz of gold and 2,325,000 oz of silver classified as indicated, and 73,000 oz of gold and 210,000 oz of silver classified as inferred.

As of the effective date, RESPEC is not aware of any unusual environmental, permitting, legal, title, taxation, socio-economic, marketing, political, or other relevant factors not discussed in this feasibility study that could materially affect the mineral resource estimates.

Figure 11-5 through Figure 11-8 are cross-sections through the central portion of the Grassy Mountain deposit that show estimated block-model gold and silver grades. These figures correspond to the mineral-domain cross-sections presented in Figure 11-1 to Figure 11-4.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 145

May 27, 2026


LOGO         LOGO

 

Figure 11-5: Cross-section 3050 Showing Block-Model Gold Grades

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 146

May 27, 2026


LOGO         LOGO

 

Figure 11-6: Cross-section 3050 Showing Block-Model Silver Grades

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 147

May 27, 2026


LOGO         LOGO

 

Figure 11-7: Cross-section 3250 Showing Block-Model Gold Grades

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 148

May 27, 2026


LOGO         LOGO

 

Figure 11-8: Cross-section 3250 Showing Block-Model Silver Grades

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 149

May 27, 2026


LOGO         LOGO

 

11.8.3

Classification

Uncertainties that impact resource classification at Grassy Mountain include: (i) the preponderance of vertical RC holes drilled by historical operators; (ii) the potential for poor sample quality in some portions of the RC holes; and (iii) the adequacy of the drill-hole spacing in the higher-grade core of the deposit, where the definition of structural controls on higher-grade mineralization is critical and variability in the highest-grade gold population is high.

Atlas drilled 180 of the 256 holes that contributed data to the grade estimation of the current mineral resources. All but four of Atlas’s holes were drilled vertically, and only nine of Atlas’s holes were core. Due to the emerging understanding of the importance of high-angle structural controls to the higher-grade mineralization, all operators after Atlas, including Paramount, emphasized angled core holes in their drilling programs. A total of 59 core holes, including 27 drilled by Paramount, and 55 angled RC and core holes, including 18 drilled by Paramount, support the current resource estimates, almost all of them drilled within the central, higher-grade core of the deposit. This post-Atlas drilling, and particularly the Paramount program planned in coordination with RESPEC, significantly enhanced RESPEC’s confidence in the geological understanding of the Grassy Mountain deposit and decreased uncertainties in the resource estimation related to the relative lack of angled core holes in the historical drilling.

There is an inherent risk of down-hole contamination in RC drilling, particularly below the water table. RESPEC identified 21 RC holes with suspected intervals of down-hole contamination, all within the deepest portion of the central core of the deposit where groundwater was encountered in drilling. The samples from these intervals were excluded from use in the resource estimation.

The central, higher-grade core of the deposit—which is critical to the potential economic viability of any mining operation at Grassy Mountain—has predominantly been drilled at hole spacings of about 30 to 50 ft. Even at this tight drill spacing, in many cases the highest-grade gold mineralization (>~0.2 oz/ton Au) could not be confidently correlated from drill hole to drill hole. Because the highest-grade population could not be confidently modeled as its own mineral domain, these high-grade samples were included in domain 200, which encompassed grades greater than approximately 0.03 oz/ton Au. While RESPEC took special care to properly represent the highest-grade population within this domain during grade estimation, its inclusion within the domain creates increased grade variability and adds uncertainties.

The risk imparted by the variability of the highest-grade gold mineralization influenced the choice of estimation parameters applied to mineral domain 200 (Table 11-9), including: (i) the use of a tight search ellipse (3:1 ratio of major and semi-major axes to the minor axis); (ii) limiting the search distances of estimation pass 1 and pass 2 to a maximum of 50 ft (which still resulted in only a small proportion of the model blocks in the core zone of the deposit to be estimated in pass 3); and (iii) a further restriction on the search distance in pass 2 that limits the influence of composites grading in excess of 0.3 oz/ton Au to 35 ft. (Pass 2 estimates grade respecting subhorizontal lithologic controls.)

In consideration of the uncertainties discussed above and the steps taken to mitigate these uncertainties, the most significant risk that remains in the current Grassy Mountain mineral resource estimation is related to the modeling of the highest-grade gold mineralization in the central core of the deposit. While visual and statistical evaluations give RESPEC confidence that the volume of the modeled highest-grade population properly respects its proportional representation as defined by the unclustered drill data, the modeled locations of these grades in the block model likely vary from reality as distances from the drill data increase.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 150

May 27, 2026


LOGO         LOGO

 

RESPEC classified the Grassy Mountain mineral resources according to the criteria presented in Table 11-14 and applied the criteria to the estimation of gold grades because gold is much more economically significant than silver.

Table 11-14: Resource Classification Parameters

 

Class

  

Criteria

  

Distance of Block Centroid to Nearest Composite

Measured

   All estimated blocks coded to Au Domain 200 with or without Au Domain 100 coding    < 10 ft
   All estimated blocks coded exclusively to Au Domain 100    < 50 ft

Indicated

   All estimated blocks coded to Au Domain 200 with or without Au Domain 100 coding not classified as measured    < 50 ft
   All estimated blocks coded exclusively to Au Domain 100 not classified as measured    < 100 ft

Inferred

   All other estimated blocks   

Considering the preceding discussion related to uncertainties in the resource modeling, RESPEC used two sets of criteria in the definition of measured and indicated classifications of the resource model blocks. RESPEC applied one set of more restrictive parameters to all blocks coded as having any percentage of gold domain 200 (the high-grade domain), and another, less restrictive set of criteria to all other blocks which are coded entirely to domain 100 (the lower-grade gold domain). Domain 200 includes the central core zone of the deposit and thin, structurally and stratigraphically controlled mineralization that extends outward from the core zone. Domain 100 is comprised of the much larger, lower-grade halo of mineralization that encompasses domain 200. Domain 100 mineralization has much more extensive grade continuity and is less influenced by discreet structural controls. Therefore, the distance criteria required in domain 100 for measured and indicated classifications are significantly less restrictive than those applied to blocks coded to domain 200.

Despite the relatively restricted distances of measured and indicated blocks from the drill data used to estimate grades, the tight drill spacing that characterizes the deposit significantly limits the quantity of inferred material.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 151

May 27, 2026


LOGO         LOGO

 

11.9

Additional Comments on the Modeling of the Mineral Resources

RESPEC estimated the current Grassy Mountain mineral resources in consideration of potential mining by open pit methods and a very minor amount of potential underground-mineable resources that lie immediately outside of the pit walls. However, an alternate scenario is also realistic, whereby only the higher-grade portion of the deposit is mined exclusively by underground methods. This latter scenario was chosen to define the mineral reserves discussed in Section 12. RESPEC constructed the resource model to accommodate both potential open-pit and underground mining scenarios. The 5 x 5 x 10 ft block size fits seamlessly with the reserve stope optimization discussed in Section 12, while the blocks could easily be re-blocked to a larger size (e.g., 20 x 20 x 20 ft) to accommodate open-pit engineering requirements. All other modeling steps and inputs RESPEC used to estimate the Au and Ag resources—including the mineral-domain modeling, grade capping, compositing, grade estimation, density assignment, and classification—were completed independent of potential mining method.

As previously discussed, during resource modeling RESPEC identified structural zones as the principal controls of the high-grade mineralization within the central core of the Grassy Mountain deposit. This structurally controlled mineralization has significant grade variability, which creates modeling uncertainties with respect to the location of the estimated high grades as distances from drill data increase. While the risk imparted by the location uncertainty would be low in an open-pit mining scenario, underground mining requires far greater spatial accuracy. The current model is not sufficiently precise for use in underground mining. To properly inform an underground mining operation’s short- and long-term resource models and refine geotechnical modeling and final stope designs, the central core of the Grassy Mountain deposit would require properly oriented, closely spaced definition drilling. In the short term, RESPEC strongly recommends drilling from the surface prior to mining to reduce the uncertainties in the high-grade mineralization model. Drilling on tighter spacing for more precise delineation of the high-grade mineralization and stope design would take place from underground. Additional drilling would also be important from a geotechnical standpoint, again primarily to inform an underground mining operation, because the mineralized structures are typically characterized by poor to very poor rock quality.

There are 14,947 sample intervals in the drill-hole database that have gold assays but no silver analyses. In most cases, entire drill holes were not assayed for silver. For example, some of the early Atlas holes and all the Newmont holes were not assayed for silver. A total of 4,720 of the sample intervals lacking silver assays lie within the domains that form the basis of the gold and silver resource estimates, while 19,938 sample intervals used in the resource estimates do have silver analyses. The effect of the lower quantity of silver analyses on the resource estimate is mitigated by the fact that relative to gold, silver adds little value to any potential mining operation.

RESPEC believes that any factors that would likely influence the prospect of economic extraction have either been addressed or could be resolved by further drilling.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 152

May 27, 2026


LOGO         LOGO

 

12

MINERAL RESERVE ESTIMATES

 

12.1

Introduction

Mineral Reserves were estimated by Qualified Persons of RESPEC and classified in order of increasing confidence into Probable and Proven categories to be in accordance with definitions in Subpart 229.1300 – Disclosure by Registrants Engaged in Mining Operations in Regulation S-K 1300. RESPEC is independent of Paramount and has no affiliations with Paramount except that of an independent consultant/client relationship.

 

12.1.1

Estimation Procedure

The Mineral Reserve is composed of material which was classified as an open pit mineral resource. There was a negligible quantity of underground resources reported outside of resource open pit shell, but these are not part of mineral reserve.

An underground mining scenario is assumed using mechanized cut-and-fill methods, which, following ramp-up, will produce 1,200–1,400 ton/d, four days a week. This mining rate will provide sufficient material for the 750 ton/day mill and processing plant to operate at full capacity for seven days a week. The underground cut-and-fill mining method was selected based on minimizing the environmental impacts. The underground cut-and-fill mining method has a significant smaller footprint compared to open pit mining methods. Underground stoping and other larger underground mining methods were not selected because the size and geometry of the ore body do not support a higher production rate.

The Proven and Probable reserves for Grassy Mountain have been estimated by first calculating an economic net smelter return (NSR) cut-off for mining underground stopes, then using the NSR cut-off to design stope shapes centered on Measured and Indicated Mineral Resource blocks with the mining revenue greater than or equal to the NSR cut-off. The QP used the resource block model described in Section 11, in GEOVIA Surpac and Deswik formats. All Inferred material was considered to be waste with no value or metal content. Internal and external dilution and mining recoveries (ore loss) were estimated and applied as modifying factors based on the total tonnage of material inside of the final designs. The following sections provide details on the assumptions and design criteria used for estimating the reported Proven and Probable Mineral Reserves.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 153

May 27, 2026


LOGO         LOGO

 

12.2

Mineral Reserve Statement

The reference point for the estimated Mineral Reserves is the crusher. Section 11.8 describes the conversion of Mineral Resources to Mineral Reserves.

The Mineral Reserves estimated for the Grassy Mountain Project are provided in Table 12-1 and have an effective date of May 15, 2026. An underground mining scenario is assumed in this study using mechanized cut-and-fill methods. The Qualified Person responsible firm for the mineral reserves estimate is RESPEC. The reference point at which the Mineral Reserves are defined is the point where the ore is delivered to the FS mill crusher.

Table 12-1: Mineral Reserves Statement

 

    ktons   Grade (oz/ton Au)   Grade (oz/ton Ag)   Gold (k oz)   Silver (k oz)
Proven mineral reserves   299   0.167   0.256   50   76
Probable mineral reserves   1,908   0.186   0.287   355   548
Proven + Probable reserves   2,207   0.184   0.283   405   624

Notes:

 

   

Mineral reserves have an effective date of May 15, 2026.

 

   

Mineral Reserves are reported inside stope designs assuming drift-and-fill mining methods, and an economic net smelter return cutoff of $201 per ore ton processed. The economic cut-off grade estimate uses a gold price of $2,750/oz, mining costs of $141/ton processed, surface re-handle costs of $0.22/ton processed, process costs of $39/ton processed, general and administrative costs of $20/ton processed, and refining costs of $6/oz Au recovered. Cost inputs mentioned here are rounded except the surface re-handle costs.

 

   

Metallurgical recovery utilizes the recovery schedule discussed in Section 10.5.

 

   

Mineralization that was either not classified or was assigned to Inferred Mineral Resources was set to waste.

 

   

A 1.5% NSR royalty is payable.

 

   

Rounding may result in apparent discrepancies between tons, grade, and contained metal content.

 

12.3

Economic Cut-off Grade Calculation

 

12.3.1

Gold Price

The gold price used for the cut-off grade estimation is $2,750/oz Au. The gold daily closing monthly averages in $/oz Au from the World Gold Council is shown in Figure 12-1 for the three-year period leading up to February 2026. The 24-month average for the period ending in February 2026 is $3,139/oz Au, the 36-month average is $2,752/oz Au, and the 18-month average is $3,677/oz Au.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 154

May 27, 2026


LOGO         LOGO

 

Figure 12-1: Monthly Average Gold Price, $/oz

 

LOGO

Source: World Gold Council, 2026

The economic cut-off grade used for stope design is based on initial economic parameters shown in Table 12-2.

Table 12-2: Cut-off Grade Input Parameters for Gold Metal

 

Name

   Quantity   Unit

UG Mining costs

   141.18   $/ton processed

Surface Rehandle

   0.22   $/ton processed

Process Costs

   39.09   $/ton processed

G&A Costs

   20.15   $/ton processed

Total Operating Costs

   200.64   $/ton processed

Refining Cost

   6.00   $/oz processed

NSR Royalty

   1.5%   percent

Gold Metal Recovery

   92.8%   percent

Gold Selling Price

   2,750   $/oz Au

Calculated Cutoff Grade

   0.080   oz Au/ton

Mineral Reserve Cutoff Grade Used

   0.080   oz Au/ton

NSR Economic Cutoff

   201.00   $/ton processed

Note: G&A = general and administrative.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 155

May 27, 2026


LOGO         LOGO

 

The calculated gold cut-off grade is 0.08 oz/ton Au. Variable leach recovery depending on the feed grade was used to assign NSR value in the block model. The NSR economic stope cutoff was used in the stope optimization to identify the Measured and Indicated blocks available for consideration to be converted to Mineral Reserves. Deswik SO 5.13878 version was used for stope optimization. Measured and Indicated resource blocks with NSR value less than the economic stope NSR cut-off, as well as all Inferred resource blocks irrespective of grade, were considered as waste and applied to internal dilution.

12.3.2

Silver Price

The silver price used for the economic NSR cut-off evaluation is $31.00/oz Ag. The 24-month average for the period ending in February 2026 is $39.49/oz Ag, the 36-month average is $34.19/oz Ag, and the 18-month average is $43.18/oz Ag.

The silver metal at Grassy Mountain has a minimal impact on the economics of the project. Table 12-3 shows the Total Mineral Reserves multiplied by the respective metal prices for gold and silver. The silver metal contributes to less than 2% of the total revenue.

Table 12-3: Total Mineral Reserves Multiplied by the Metal Price

 

Metal

 

Total Mineral Reserves

(‘000 oz)

 

Metal Price

($/oz)

 

% Contribution to Revenue

Gold

  405   2,750   98%

Silver

  624   31   2%

A calculated silver cut-off grade was not used in the mine design due to its relatively small (<2%) contribution to total economic value as shown in Table 12-3. The economic NSR cut-off grade of $201/ore ton processed was used for determining the stope designs in mineral reserve designs inclusions. Revenue for silver is included in the financial model, and therefore silver grade and silver contained metal are reported in the estimated Mineral Reserves.

 

12.4

Stope Design

The Mineral Reserves were constrained by the design of mineable stope shapes centered on Measured and Indicated blocks with grades greater than the economic stope cut-off. For stope optimization, the Stope Optimizer SO 5.1 3878 module from Deswik™ software was used. The stope optimization parameters are stated in Table 12-4.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 156

May 27, 2026


LOGO         LOGO

 

Table 12-4: Stope Optimization Parameters

 

Attribute

 

Quantity

 

Unit

Height

  15   ft

Width

  15   ft

Round length

  10   ft

Minimum optimization length

  20   ft

Maximum optimization length

  50,000   ft

Minimum stope pillar

  5   ft

Slice interval

  2   ft

Evaluation method

  Exact Geometric   -

Each stope block was queried against the resource block model to determine the tonnages and grades within the stope shapes. Stopes with an average measured or indicated gold grade equal to and above the economic NSR cut-off were selected to be included in the mine plan and Mineral Reserves estimate. Some isolated stopes above the cut-off grade threshold were eliminated from consideration because the development to extract them would cost more than the economic return. Dilution and recovery were not considered during the stope optimization. The dilution and recovery were applied as modifying factors later in the process.

Development designs were generated concurrently for each stope shape with the purpose of minimizing development in waste. Figure 12-3 shows a typical mine production-level design. These designs were done every 15 vertical feet.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 157

May 27, 2026


LOGO         LOGO

 

Figure 12-2: Mine Production Design of Level 3210, Plan View

 

LOGO

Source: MDA, 2020 (for representation purposes only, MDA is now part of RESPEC).

 

12.5

Dilution and Recovery

 

12.5.1

External Dilution

A modifying factor of 8% was used for calculating external dilution tons. Grade was assigned to the external dilution by expanding the stope limits by one foot on all sides that are not adjacent to other stopes. The resource block model was queried against the expanded volume and 80% of the queried grade was used to determine the appropriate external dilution grades for silver and gold.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 158

May 27, 2026


LOGO         LOGO

 

12.5.2

Internal Dilution

All Inferred resource blocks or partial blocks within the stopes and all unclassified material within the stopes is considered internal dilution. The tons were accounted for with zero grade.

 

12.5.3

Mining Recovery

Mining recovery is estimated to be 97% based on an assumed ore loss of 3%. This is considered appropriate for the highly selective mechanized cut-and-fill mining method selected for the Grassy Mountain deposit and it is based on similar operations in disseminated ore bodies.

 

12.6

Discussion of Mineral Reserves

The QP is not aware of any mining, metallurgical, infrastructure, permitting or other relevant factors not discussed in this Report that could materially affect the mineral reserve estimate. The economic viability of Grassy Mountain is disclosed in Section 19. Further conclusions are disclosed in Section 22.

 

12.7

Classification

All design solids were determined to be either ore or waste as shown in Figure 12-4. All mine design solids above the cut-off-grade were designated as ore. All mine design solids below the cut-off-grade were designated as waste. The block model classified each block as either measured, indicated, or inferred as follows:

 

   

All tons within the ore mine design solids and classified as measured in the block model were classified as Proven.

 

   

All tons within the ore mine design solids and classified as indicated in the block model were classified as Probable.

 

   

All tons within the ore mine design solids and classified as inferred in the block model were classified as Ore Loss.

These parameters are listed in Table 12-5. Please note that a single mine design solid could contain multiple blocks with different block model classifications. These were segregated according to Table 12-5. Therefore, the classification was done at the block model resolution and not at the mine design resolution.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 159

May 27, 2026


LOGO         LOGO

 

Figure

12-3: Ore and Waste Designation

 

LOGO

Source: RESPEC, 2026

Table 12-5: Reserve Classification Parameters

 

Class

  

Mine Design Criteria

  

Classification from the Block Model

Proven    Ore material above the Cut-Off-Grade    Measured
Probable    Ore material above the Cut-Off-Grade    Indicated
Ore Loss    Ore material above the Cut-Off-Grade    Inferred

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 160

May 27, 2026


LOGO         LOGO

 

13

MINING METHODS

 

13.1

Mining Method Selection

The mechanized underhand cut-and-fill mining method was selected using the methodology proposed by Nicholas (1981). Cemented rock fill (CRF) will be used for backfill. The mechanized cut-and-fill method is highly flexible and can achieve high recovery rates in deposits with complex geometries, as is the case at the Grassy Mountain deposit. The estimated mine life is nine years.

 

13.1.1

Underhand Mechanized Cut-and-Fill Mining

The Grassy Mountain mine will be an underground operation accessed via one decline and a system of internal ramps. Stacked set of raise is included in the design to be used for ventilation and secondary egress as shown in Figure 13-1. A plan view of the proposed mine design is shown in Figure 13-2.

 

Figure

13-1: Grassy Mountain Mine Cross-section Looking North

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 161

May 27, 2026


LOGO         LOGO

 

Figure

13-2: Proposed Grassy Mountain Mine Plan (plan view)

 

LOGO

Note: The mine design was based on an average production rate of 1,200 -1,400 tons per day using a four-day-on and three-day-off schedule, with two 12-hour shifts per day, to provide 24-hour coverage during the four operating days at full operation. This will provide sufficient material to feed 750 tons/d to the mill on a seven day per week basis. Source: RESPEC, 2026

The nominal development size will be 15 ft wide by 15 ft high as shown in Figure 13-3. The nominal Topcut-A production size is to be 15 ft wide by 15 ft high as shown in Figure 13-3. The Topcut-A will be used when the material above is native rock. The nominal Undercut-B production size is to be 20 ft wide by 15 ft high as shown in Figure 13-3. The Undercut-B will be used when the material above is cemented backfill from a Topcut-A production drift as shown in Figure 13-4. The nominal Undercut-C production size is to be 30 ft wide by 15 ft high as shown in Figure 13-3. The Undercut-C will be used when the material above is cemented backfill from an Undercut-B as shown in Figure 13-4. This heading layout will tolerate weak ground conditions while still maximizing production in a cut-and-fill mine.

The sizes will allow the miners and associated diesel mining equipment access and flexibility to maximize production from the mine as well as minimize waste haulage from the development headings.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 162

May 27, 2026


LOGO         LOGO

 

Figure

13-3: Drift Profiles

 

LOGO

Source: MDA, 2020 and used unmodified by RESPEC in 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 163

May 27, 2026


LOGO         LOGO

 

Figure

13-4: Production Drift Layout (Section Looking East)

 

LOGO

Note: The mining cycle involves drilling, blasting, and mucking for the development and production access. The final part of the mining cycle is to backfill the stopes. Source: MDA, 2020 and used unmodified by RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 164

May 27, 2026


LOGO         LOGO

 

13.1.2

Mining Method Sequence

The mining sequence contains a mining level sequence and an underhand production stope sequence. The level sequence for a typical level can be seen in Figure 13-5. The level access is mined first. The mains are mined second. Typically, two mains are mined at the same time providing multiple mining locations on a level. After the mains are mined, then the production drifts can begin mining. The production drifts are sequenced with primaries and secondaries. The primaries are mined and backfilled first allowing for a backfill minimum cure time of 14-days between the primaries and secondaries. This continues as shown in Figure 13-5 until the entire level is complete. After the entire level is complete the level access is backfilled and a 28-day delay for the cure time is applied. After the cure time is complete the level below can start.

 

Figure

13-5: Detailed level Sequence for a Typical Level

 

LOGO

Note: The underhand mining sequence is grouped into lifts as shown in Figure 13-6. Source: MDA, 2020 and used unmodified by RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 165

May 27, 2026


LOGO         LOGO

 

Figure

13-6: Mining Lifts

 

LOGO

Source: MDA, 2020 and used unmodified by RESPEC, 2026.

One level in each lift can be mining at any given time during the life of mine. The underhand sequence starts at the top and works down in elevation. Constraints are applied to ensure that the bottom level of a lift does not conflict the top level of the lift below.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 166

May 27, 2026


LOGO         LOGO

 

13.2

Geotechnical Analysis

 

13.2.1

 Overview

The Grassy Mountain deposit is situated is a horst block which has been raised 50–200 ft in a region of complex block faulting and rotation. Faulting is dominated by post-mineral N30ºW to N10ºE striking normal faults developed during Basin and Range extension. On the northeast side of the deposit, these faults progressively down-drop mineralization beneath post-mineral cover. These offsets are suggested by interpreted offsets in drill holes of a prominent white sinter bed, as well as intersections with a fault gouge. The N70ºE striking the Grassy Mountain fault shows a minor vertical offset of 10–40 ft.

The North and Grassy faults are significant fault structures that pose a risk to the stability of an open stoping method; hence, these areas are considered suitable only for a limited man-entry mining method such as mechanized cut-and-fill, where conditions can be well controlled.

Degradation of the Grassy Mountain Formation results in difficult mining conditions that can be mitigated through additional ground support, which would involve a higher mining cost with slower advance rates in those areas.

Stress measurements are not currently available. In the absence of this information, a stress regime based on the World Stress Map was used to obtain a range of estimates. Based on the shallow depth, ground stress is relatively low, and rock damage due to higher mining-induced stress concentrations is only anticipated in high-extraction or sequence closure areas and weaker rock mass areas. However, a reduction in the mining stresses around excavations is likely to adversely affect the stability of large open-span areas. Tensile failure and gravity-induced unraveling are foreseen as the main failure mechanisms.

The Grassy Mountain deposit is in a structurally complex, clay-altered, epithermal environment. Rock mass conditions in the infrastructure and production areas vary from Poor to Fair quality (RMR 20–45; RMR mean 40–45) with the poorest conditions within major structures that run longitudinally through and bound the deposit. Outside of these fault areas, rock mass conditions are generally Fair. However, localized zones of Poor ground potentially associated with secondary structures or locally elevated alteration intensity are present throughout the planned mining area.

Excavation stability assessments were completed using industry-accepted empirical relationships, with reference to analogue mines where possible. The rock mass conditions (Poor to Fair) are considered suitable only for a selective underground mining methods and limited sizes.

Ground support design considers industry-standard empirical guidelines and GMS’s experience in variable ground conditions. Compromises have been made in the extraction sequence due to the need to balance grade and production profiles, extraction of wide orebody areas, and other geotechnical constraints. Ultimately, some aspects of the sequence may not be geotechnically optimal, and additional analysis or design may be required.

The North and Grassy faults are significant fault structures that pose a risk to the stability of an open stoping method; these areas are therefore considered suitable only for a limited man-entry mining method such mechanized cut and fill, where conditions can be well controlled. Two secondary structural systems have been identified, which cut and cause slight dislocations in the veins and mineralized bodies: one corresponding to normal-displacement structures with a north–northeast–south–southwest strike and the other with a northwest–southeast strike. Not all fault structures could be modelled, and the influence of several secondary- and tertiary-level structures in the deposit are not well understood. Several fault structures will need to be further defined and interpreted during the decline ramp excavation program.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 167

May 27, 2026


LOGO         LOGO

 

13.2.1.1

 Degradation Zones

Time-dependent drill core degradation has previously been identified at Grassy Mountain. In general, degraded zones are contained within siliceous sinter bodies, conglomerates, and interbedded tuff beds within the Grassy Mountain Formation. Degradation is strongest in intervals that are observed or interpreted as having contained silicic and potassic alteration. Contacts of the Grassy Mountain Formation were used to extrapolate degradation zones beyond areas of graphically-logged intervals in order to construct moderate- and high-confidence degradation shells. Across the deposit, the North and Grassy faults produce significant degradation above and below the conglomerates and tuff strata, and the faults to the west appear to displace or bound the degradation zone.

Degradation of Grassy Mountain Formation lithologic units results in difficult mining conditions that can be mitigated through additional ground support. This would result in a higher mining cost with slower advance rates in those areas.

 

13.2.1.2

 Structural Fabric

The geotechnical holes drilled in the 2016–2017 campaign were drilled with “triple tube” techniques to increase core integrity and preservation for best geotechnical logging and measurements. Observations of the core suggest that there is little systematic structure, except for the very steep features often sub-parallel to the core axis that are likely oriented similarly to the interpreted northwest–southeast-striking faults associated with mineralization. The remaining structure is typically very small-scale, irregular, and generally related to micro-defects within the rock mass.

 

13.2.1.3

 In-situ Stress

Stress measurements are not currently available. In the absence of this information, a stress regime based on the World Stress Map was used to obtain a range of estimates. Uncertainty in the stress magnitude will need to be further assessed and interpreted during the decline ramp excavation program.

Based on the shallow depth, ground stress is relatively low, and rock damage due to higher mining-induced stress concentrations is only anticipated in high-extraction or sequence closure areas and weaker rock mass areas. However, a reduction in the mining stresses around excavations is likely to adversely affect the stability of large, open-span areas. Tensile failure and gravity-induced unraveling are foreseen as the main failure mechanisms. The pre-mining stress field should be further evaluated.

 

13.2.2

 Geotechnical Characterization

A geotechnical investigation was carried out by Golder in 2017 and Ausenco in 2018 to characterize rock mass conditions in support of an underground design for the 2018 PFS. A combined total of 27 core holes were drilled through the deposit and geotechnically logged and sampled for laboratory strength testing as part of the 2016–2017 program. Point load testing was also conducted on cores retrieved from the geotechnical drill holes. After the 2016–2017 core holes program, GMS geotechnically logged two core holes from the 2019 program.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 168

May 27, 2026


LOGO         LOGO

 

The geotechnical database from the 2016–2017 program was checked against the respective core photographs for internal data consistency and the data are considered to be suitable for a feasibility-level study.

Overall, the following information was used to base geotechnical assessments:

 

   

2016–2017 core holes database with RQD and core recovery data

 

   

Core photographs for 2016–2017 core holes

 

   

Detailed geotechnical logging for 25 holes by Paramount under Golder training and review (2016–2017)

 

   

Detailed geotechnical logging for two holes by Golder (2016–2017)

 

   

Detailed geotechnical logging for two holes by Paramount (2019)

 

   

Field point load testing of cores from six holes (total of 300 tests) during the 2016–2017 program and from two holes (total of 166 tests) during the 2019 program

 

   

Laboratory strength testing for two programs (2016–2017 and 2019) including uniaxial compressive strength (UCS), Brazilian tensile strength, and elastic properties.

 

13.2.3

Golder Geotechnical Appraisal

A geotechnical appraisal of the proposed underground mine area was carried out by Golder during 2016–2017 (Golder Associates Inc, 2018). Geotechnical data were available from three different drilling programs that were completed prior to the 2016–2017 drill program. Calico, Newmont, and Atlas carried out RQD measurements. Additional geotechnical data from Newmont and Calico drilling were reviewed but not used directly in Golder’s 2016–2017 evaluation, due to uncertain reliability and consistency in the data.

Two holes were logged in detail for geotechnical characterization by Golder personnel at the drill rig. The other 2016–2017 holes were logged by Paramount personnel according to Golder’s instructions and procedures (25 core holes).

Golder used the geotechnical log data to characterize the orebody and surrounding rock mass, based on an RMR calculation from the logged data. Figure 13-7 presents the RMR76 histogram for all core that was geotechnically logged from the 2016–2017 drill program. The pre-2016–2017 Calico, Newmont, and Atlas historical data were not evaluated with the 2016–2017 program. Golder did not consider the pre- 2016–2017 data usable with the 2016–2017 RMR log data.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 169

May 27, 2026


LOGO         LOGO

 

Figure

13-7: Golder Rock Mass Rating (all 2016–2017 core)

 

LOGO

Source: Golder, 2018

Golder’s drill core review in 2016–2017 indicated the presence of a significant number of zones of broken rock fragments within what Golder termed “a matrix of soil” and referred to as “Soil Matrix Breccia”. These zones are more correctly referred to as “Clay Matrix Breccia”. The Clay Matrix Breccia, an important contributor to Type III rock quality (Table 13-1) is readily observed in cores in split tubes immediately after drilling, but it is also clearly identifiable after the core has been boxed and somewhat disturbed.

 

Table

 13-1: Rock Quality Categories

 

Rock Quality Category

  

Description

  

Approximate Expected Percent of Excavations (a) (%)

Type I    Moderately fractured rock    20
Type II    Poor quality, highly fractured rock    40
Type III    Clay matrix breccia and other very poor-quality rock (clay, broken rock and rubble in core boxes)    40 (15% clay matrix breccia, 25% other poor-quality rock)

Note: Based on percent encountered within 2016–2017 drill holes.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 170

May 27, 2026


LOGO         LOGO

 

The geological and geotechnical data did not identify any trends or patterns that would allow the delineation of rock quality domains for mine design, with the exception of Very Poor-quality rock encountered in and around the interpreted sub-vertical structures. However, Very Poor-quality rock was not limited to the vicinity of the structures; it was also frequently observed between structures. This degree of variability required a selective mining method that can quickly respond to changing ground conditions.

Golder (2018) concluded that, in the absence of spatial patterns in rock quality, three categories of rock quality should be applied for PFS-level design and cost estimating purposes (refer to Table 13-1).

 

13.2.4

Ausenco Geotechnical Work

In 2017, Ausenco’s geotechnical group conducted a review of all the available geotechnical information provided by Paramount, including core logs and core photographs. The main objectives were to select a mining method and develop recommendations for support in underground openings.

Ausenco’s geotechnical group reviewed all core photographs from the 2016–2017 core drilling program and estimated additional geotechnical parameters that were incorporated into the geotechnical review.

In order to characterize the rock mass of the deposit, a statistical analysis was performed on the geotechnical data derived from the core logging by Paramount and Golder. The RMR76 results analyses are shown in Figure 13-8.

 

Figure

13-8: RMR 76 Histogram from 27 Drill Holes

 

LOGO

Source: MDA, 2017

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 171

May 27, 2026


LOGO         LOGO

 

Per the analysis conducted by Ausenco, the majority of the ground conditions of the Grassy Mountain deposit are classified as being of Fair to Poor rock quality, and the RMR is typically less than 49.

Based on RMR76 statistics and Ausenco’s interpretation and correlation with the geological database, it can be concluded that Golder’s previous analysis (unknown at that time), with the same data, had very similar results.

The Grassy Mountain deposit was assigned by Ausenco to three rock classes by geotechnical quality:

 

   

Class 1: Rocks of Poor geotechnical quality according to RMR76; approximately 40% of the deposit.

 

   

Class 2: Rocks of Fair geotechnical quality according to RMR76; approximately 50% of the deposit.

 

   

Class 3: Rocks of Good geotechnical quality according to RMR76; approximately 10% of the deposit.

Table 13-2 shows the cumulative frequency values based on the RMR76 histogram from 27 drill holes (Figure 13-9) with the rock classes assigned by Ausenco.

 

Table

 13-2: Rock Quality Categories

 

Rock Quality (RMR)

   Frequency (%)    Rock Class    Deposit (%)
0–20    Very Poor    1.8      
20–40    Poor    38.3    Class 1    40
40–60    Fair    49.4    Class 2    50
60–80    Good    9.3    Class 3    10
80–100    Very Good    1.2      

The Very Poor and Very Good rock qualities, according to the RMR classification, are not representative of the deposit due to the low frequencies measured, so they were omitted from the three rock classes assigned. However, they do exist and should be considered when mining, in particular the Very Poor quality, which may require additional support.

Examples of the three 2017 RMR classes are shown in Figure 13-9.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 172

May 27, 2026


LOGO         LOGO

 

Figure

13-9: Examples of Three Geotechnical Rock Classes

 

LOGO

Source: MDA, 2017

 

13.2.5

Feasibility Study Geotechnical Analysis

The basic geotechnical parameters recorded in the field during the 2016–2017 and 2019 drill holes program were combined to form an RMR system (Bieniawski, 1976). These data were used to create an RMR profile with depth for each of the geotechnical holes drilled. The RMR76 system consists of a rating scale accounting for intact rock strength (IRS), fracture frequency per meter (ff/m), joint conditions, and groundwater. RMR values consider a maximum possible value of 100 for each run. Dry conditions were assumed for RMR calculations, as groundwater pressures are accounted for during the stability analysis using effective stress type analyses. A summary of RMR values per area of the deposit is presented in Table 13-3.

 

Table

 13-3: Summary of RMR (Bieniawski, 1976) Values by Area

 

Area Data

   RMR (B76)      Data (no)  
   Mean      Standard Deviation  

Decline ramp/mine infrastructure

     38        18        226  

Stopes (drifts)

     40        18        1,123  

Crown pillar

     41        19        242  

Centre of deposit (Section)

     38        20        149  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 173

May 27, 2026


LOGO         LOGO

 

Data from the geotechnical core logging and the statistical analysis indicate that the geotechnical units have similar geotechnical conditions. The data indicate that the deposit presents no substantial differences in geotechnical qualities among the stope areas and mine infrastructure location, including the intersections with faults or veins, which present Poor to Very Poor qualities. In general, the deposit presents a high variability in geotechnical qualities over short distances, but with a similar behavior for the whole area of the proposed mine. This assumption can be refuted or confirmed by the rock quality observed in the core trays shown in Figure 13-10.

 

Figure

13-10: GM19-37 Core Trays (89.5 to 105.5 ft.) – High Variability in Geotechnical Conditions

 

LOGO

Source: GMS, 2020

 

13.2.5.1 

Intact Rock Strength

Physical testing of suitable rock core specimens allows determining the mechanical properties of intact rock required for mine design using rock mass classification or numerical analysis methods. The IRS is commonly measured in uniaxial compression, point load, indirect tensile, and triaxial compression tests (Brady and Brown, 2004). Usually, a limited (but representative) number of cylindrical specimens of each rock type should be tested for UCS in a suitable laboratory equipped with a stiff testing machine. A larger number of point load tests can be carried out during the core logging process for orebody delineation. A comprehensive set of suggested testing methods has been published by the International Society for Rock Mechanics (ISRM) (Brown, 1981; Ulusay and Hudson, 2007).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 174

May 27, 2026


LOGO         LOGO

 

Golder selected core samples for laboratory testing from six of the 2016–2017 geotechnical core holes. Samples from one of the 2019 geotechnical core holes were also selected by GMS for laboratory testing. The samples were submitted to Golder’s laboratory in Burnaby, British Columbia.

Point load tests (PLTs) were conducted by Paramount geologists in the core shed after geotechnical logging, in keeping with the ASTM Standard D 5731-07: Determination of the Point Load Strength Index of Rocks, and Application to Rock Strength Classifications. PLTs were performed at approximately 10-ft intervals down hole.

Table 13-4 provides a summary of the IRS parameters by geotechnical units considering the median depths where the deposit is located.

Table 13-4: Intact Rock Strength for Geotechnical Units Calculated from PLTs

 

Geotechnical Unit

   H (ft)      Intact Rock  
   mi*      CS (Mpa)      Ei** (Gpa)      γ(T/m3)  

GTU-2 (sandstone/arkose (D=0.5))

     492        12.7        116.70        60.2        2.47  
  
     984              

GTU-2 (sandstone/arkose (D=0))

     492        12.7        116.70        60.2        2.47  
  
     984              

GTU-3 (siltstone (D=0.5))

     492        7.0        101.92        46.9        2.49  
  
     984              

GTU-3 (siltstone (D=0))

     492        7.0        101.92        46.9        2.49  
  
     984              

GTU-4 (tuff (D=0.5))

     492        13.0        158.08        57.1        2.44  
  
     984              

GTU-4 (tuff (D=0))

     492        13.0        158.08        57.1        2.44  
  
     984              

GTU-5 (sinter (D=0.5))

     492        13.1        120.92        69.7        2.45  
  
     984              

GTU-5 (sinter (D=0))

     492        13.1        120.92        69.7        2.45  
  
     984              

GTU- 6 (conglomerate (D=0.5))

     492        21.0        90.41        69.45        2.47  
  
     984              

GTU-6 (Conglomerate (D=0))

     492        21.0        90.41        69.45        2.47  
  
     984              
*

mi: material constant for the intact rock

**

Ei (Gpa): intact rock modulus

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 175

May 27, 2026


LOGO         LOGO

 

13.2.6

Geotechnical Model

The geotechnical model for this Report is the final result of the combination of the geological model, the rock mass fabric descriptions, the rock mass strengths, and the hydrogeological model. This geotechnical model describes the rock mass units from an engineering perspective through geotechnical domains. Geotechnical domains are zones showing similar geotechnical properties, based on rock type, rock mass strength, and geological characteristics. In particular, in the Grassy Mountain deposit the geotechnical domains are controlled by the lithology present and its alteration grade as geotechnical units. Seven geotechnical units were identified:

 

   

Cover soil

 

   

Sandstone/arkose

 

   

Siltstone-mudstone

 

   

Tuff

 

   

Sinter

 

   

Conglomerate

 

   

Clay matrix breccia.

Overall, the first layer corresponds to cover soil with a thickness of less than 9.8 ft. Below that is a jointed rock mass mainly composed of a series of layers of sandstone/arkose, siltstone, tuff, sinter, and conglomerate. The layers do not follow any sequence between geotechnical units, and clay matrix breccia can be located between every geotechnical unit combination around the deposit and, especially, close to drifts. In general, all the geotechnical units are highly jointed and have strengths between 95–135 Mt/a.

A statistical analysis was performed to provide the frequency of geotechnical qualities per each geotechnical unit. The RQD, RMR76, and GSI 2013 values are summarized in Table 13-5.

The rock mass quality of the deposit’s geotechnical units does not improve with depth. Around faults/veins, the geotechnical units are in Very Poor-quality rock with an RMR of less than 30. However, Very Poor-quality rock is not limited to the vicinity of the faults/veins; it is also frequently observed between faults/veins. There is no clear evidence that these zones correspond to the veins, but the statistical analysis of RMR76 and PLT values indicates that the geotechnical units have a separate population with low values in the approximate location of the faults/veins.

Based on the RMR76 statistics and the current interpretation and correlation with the previous geotechnical analysis conducted, it can be concluded that the defined geotechnical units are classified as being of Fair to Poor rock quality, represented by an RMR76 of typically less than 48 and a GSI2013 of less than 45.

Core logging data suggest that the generalized Hoek-Brown failure criteria is a suitable method for calculating the rock mass strength parameters for all of the units, because the majority of the rock mass is considered jointed hard rock material. When RMR values are less than 23, the Hoek-Brown failure criteria are no longer applicable because strength parameters are not strongly dependent on confinement.

Table 13-5 provides a summary of rock mass strength parameters by geotechnical units considering the median depths where the deposit is located.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 176

May 27, 2026


LOGO         LOGO

 

Table 13-5: Summary of RQD, RMR76, and GSI 2013 Values by Geotechnical Unit

 

Geotechnical
Unit
(GTU)

  

Description

   RQD      RMR76      GSI2013  
   Weighted
Mean
     Weighted
Standard
Deviation
     Weighted
Mean
     Weighted
Standard
Deviation
     Weighted
Mean
     Weighted
Standard
Deviation
 

1

   Cover soil      NA        NA        NA        NA        NA        NA  

2

   Sandstone, arkose      50.3        26.8        48.0        12.7        45.1        21.0  

3

   Siltstone, mudstone, breccia      41.2        26.8        42.6        12.4        37.4        20.4  

4

   Tuff      41.7        27.6        41.7        10.2        38.8        22.3  

5

   Sinter      35.0        30.4        44.7        11.1        37.1        22.0  

6

   Conglomerate      NA        NA        NA        NA        NA        NA  

7

   Clay matrix breccia      23.4        28.1        30.1        13.6        18.9        19.3  

Note: NA = not applicable.

Table 13-6: Strength Parameters for Geotechnical Units

 

Geotechnical Unit

   H (ft)      Rock Mass  
   GSI      mb      s      a      s TM
(Mpa)
     E H-D2005
(Gpa)
     v      C
(kPa)
     ∅ (°)  

GTU-2 (sandstone/arkose (D=0.5))

     492        45        0.929        0.0007        0.508        -0.082        6.37        0.26        798        48.0  
  

 

 

    

 

 

    

 

 

 
     984                             1184        42.8  

GTU-2 (sandstone/arkose (D=0))

     492        45        1.788        0.0022        0.508        -0.145        13.46        0.26        1075        52.9  
  

 

 

    

 

 

    

 

 

 
     984                             1542        48.0  

GTU-3 (siltstone (D=0.5))

     492        37        0.349        0.0002        0.514        -0.066        3.01        0.27        525        38.3  
  

 

 

    

 

 

    

 

 

 
     984                             777        33.1  

GTU-3 (siltstone (D=0))

     492        37        0.738        0.0009        0.514        -0.126        6.10        0.27        743        44.5  
  

 

 

    

 

 

    

 

 

 
     984                             1065        39.3  

GTU-4 (tuff (D=0.5))

     492        37        0.647        0.0002        0.514        -0.055        3.66        0.27        717        47.2  
  

 

 

    

 

 

    

 

 

 
     984                             1088        42.0  

GTU-4 (tuff (D=0))

     492        37        1.370        0.0009        0.514        -0.105        7.42        0.27        987        53.0  
  

 

 

    

 

 

    

 

 

 
     984                             1453        48.1  

GTU-5 (sinter (D=0.5))

     492        37        0.652        0.0002        0.514        -0.042        4.47        0.27        646        45.2  
  

 

 

    

 

 

    

 

 

 
     984                             986        39.9  

GTU-5 (sinter (D=0))

     492        37        1.381        0.0009        0.514        -0.080        9.06        0.27        875        51.2  
  

 

 

    

 

 

    

 

 

 
     984                             1308        46.2  

GTU- 6 (conglomerate (D=0.5))

     492        40        1.206        0.0003        0.511        -0.025        5.34        0.27        706        48.2  
  

 

 

    

 

 

    

 

 

 
     984                             1099        43.0  

GTU-6 (conglomerate (D=0))

     492        40        2.464        0.0013        0.511        -0.047        11.09        0.27        916        53.7  
  

 

 

    

 

 

    

 

 

 
     984                             1410        48.8  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 177

May 27, 2026


LOGO         LOGO

 

13.2.7

Summary of Geotechnical Analysis and Evaluation for Underground Mining

The QP believes the available geotechnical data are adequate for designing the mine openings associated with the estimation of the Grassy Mountain Mineral Reserves at the current stage. Risks associated with the current level of geotechnical analysis are discussed in Section 22.18, and recommendations for additional work are presented in Section 23.4.

While the rock quality is variable and the deposit is mineable based on the chosen mining method, care must be taken during the execution of the mine plan. The selected mining method and underground support recommendations are specified in Sections 13.4 and 13.5 of this Report.

As part of the 2026 Feasibility Study Update, GMS reviewed the updated mine planning information, underground mine layouts, mine sequencing information and production schedule provided by RESPEC. Based on the review completed, no material changes were identified that would require modification of the geotechnical characterization, geotechnical domains, rock mass classifications or geotechnical design assumptions presented in this chapter.

 

13.3

Hydrogeological modelling

A hydrogeological assessment of the mine site was completed by Lorax Environmental Services (March 2020) in a report titled “Grassy Mountain Gold and Silver Project Mine Dewatering Hydrogeologic Assessment”, which included baseline reports for groundwater and dewatering analysis. This report is used as the basis for underground dewatering requirements in Section 15.7.3.

 

13.4

Excavation Design

 

13.4.1

Mining Method Selection

The selection method assessment was carried out during the 2018 PFS according to the methodology proposed by Nicholas (1981), where the deposit geometry and the geotechnical parameters are assessed as main parameters. In particular, the methodology provides a ranking of mining methods in order to incorporate economic parameters for the final selection.

The design factors that influence the choice of mining method include:

 

   

Orebody geometry (e.g. vein shape, thickness, dip, etc.) and grade distribution within the deposit

 

   

Rock mechanics characteristic of the veins, hanging wall, and footwall rock mass

 

   

Mining costs and capitalization requirements

 

   

Mining rate

 

   

Type and availability of mining labor

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 178

May 27, 2026


LOGO         LOGO

 

   

Environmental concerns

 

   

Other site-specific considerations.

The assessment suggested the mechanized cut-and-fill mining method would be most appropriate for the Grassy Mountain Project.

The mechanized cut-and-fill method is highly flexible and can achieve high recovery rates in deposits with complex and flat-dipping geometries, as is the case at the Grassy Mountain deposit.

As part of the 2026 Feasibility Study Update, the revised underground mine plan, mine layouts, mine sequencing information and production schedule prepared by RESPEC were reviewed by GMS from a geotechnical perspective. Based on the information provided, no material changes were identified that would affect the suitability of the selected mining method or require revision of the geotechnical basis of design supporting the mining method selection.

 

13.4.2

Drift Sizes and Stability Assessments

Preliminary dimensioning was carried out during the 2018 PFS using the empirical design proposed by Mathews (1980). The analysis provided the hydraulic radius for the maximum drift dimension under 60% stability conditions.

The stability graph is a function of the stability number, which represents the ability of the rock mass to remain stable under certain operating stress conditions as a function of the hydraulic radius, which represents the geometry of the stope surface. The main concept associated with the stability graph is that the surface size of an excavation can be related to the strength properties of the rock mass, so as to have an idea of the associated stability or instability.

The rock mass conditions in the Poor to Fair rock mass range are considered suitable only for a man-entry method where conditions can be well controlled, such as mechanized cut-and-fill.

The current analysis aims to validate the drifts dimensioning defined for the 2020 FS. For that, the Q’ value was obtained from the geotechnical characterization using RMR76, particularly considering GTU-2 as the most frequent geotechnical unit in the deposit.

Iso-probability contours, which relate the stability number and the hydraulic radius, were used to calculate drift dimensions stability for stable cases (Figure 13-11; Table 13-7).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 179

May 27, 2026


LOGO         LOGO

 

Figure

13-11: Iso-Probability Contours for Stable Cases

 

LOGO

Source: GMS, 2020; after Mawdesley, 2001

Table 13-7: Iso-Probability Contours for Stable Cases Results

 

Drift

  

B–E Walls (Roof) Stable (%)

  

H–F Walls (Wall) Stable (%)

Topcut A    >95    >95
Undercut B    ≈90    >95
Undercut C    ≈80    >95

The results show that, for the current dimensions, the hanging wall and foot wall would present a probability of stability of more than 95%, and the back and end walls would present a probability of stability of more than 95% for Topcut A, of around 90% for Undercut B, and of around 80% for Undercut C.

The iso-probability contours for failure cases are shown in Figure 13-12 and Table 13-8.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 180

May 27, 2026


LOGO         LOGO

 

Figure

13-12: Iso-probability contours for failure cases (Mawdesley, 2001)

 

LOGO

Source: GMS, 2020

Table 13-8: Iso-Probability Contours for Failure Cases Results

 

Drift

  

B–E Walls (Roof)
Failure (%)

  

H–F Walls (Wall)
Failure (%)

Topcut A    <10    <10
Undercut B    <10    <10
Undercut C    ~20    <10

The results show that, for the current dimensions, the Hanging and Foot Walls would present a probability of failure of less than 10%, and the Back and End Walls would present a probability of failure of less than 10% for Topcut A and Undercut B, and of around 20% for Undercut C.

As part of the 2026 Feasibility Study Update, GMS reviewed the updated underground mine plan, mine layouts, mine sequencing information and production schedule. Based on the review completed, no material changes were identified that would require revision of the excavation design criteria, excavation geometries or geotechnical design assumptions supporting the excavation designs presented herein.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 181

May 27, 2026


LOGO         LOGO

 

13.5

Numerical Modelling

Numerical assessments using RS2 and FLAC3D have been completed to evaluate the extraction sequence, decline ramp and drift stability, stress migration, potential damage to infrastructure, and subsidence, even though the mine will be at relatively shallow depths (500–900 ft below ground surface).

To complement empirical methods and validate the support design, a detailed two-dimensional numerical analysis was carried out using the RS2 program (Rocscience, 2020). The purpose of these numerical models is to assess the effect of the in-situ stress on the excavation and the response of the reinforcement and support elements.

The results for the decline ramp (Figure 13-13) indicate the following:

 

   

In general, the maximum principal stress (S1) contours show high compressive stresses at the toe of the walls and above the roof at 1.6 ft, and a relaxation of stresses in the walls and the bottom.

 

   

The minimum principal stress (S3) contours show a complete relaxation of stresses around the walls, the bottom, and the roof. Therefore, no tensile stress problems are revealed.

 

   

The strength factor (SF) is higher than 1.0 around the walls and roof, with only the bottom presenting values close to 1.0. However, there is a concentration of shear and tension yielding points. Yielding points reach up to 1.3 ft over the roof and 2.6 ft around the walls.

 

   

Displacement (D) contours show a maximum >1 cm in the walls and bottom.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 182

May 27, 2026


LOGO         LOGO

 

Figure

13-13: Modeling Results for Decline Ramp; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements

 

LOGO

Source: GMS, 2020

The results for Topcut A (Figure 13-4) indicate the following:

 

   

In general, the maximum principal stress (S1) contours show high compressive stresses on the shoulders and a relaxation of stresses in the walls, the bottom, and the roof;

 

   

The minimum principal stress (S3) contours show a zone with tensile stress on the shoulders and relaxation of stresses around the walls, the bottom, and the roof. Therefore, no major tensile stress problems are revealed;

 

   

The SF is higher than 1.0 around the walls and roof, with only the bottom presenting values close to 1.0. However, there is a concentration of shear and tension yielding points. Yielding points reach up to 1.2 ft over the roof and 1.0 ft around the walls;

 

   

Displacement (D) contours shown a maximum >1 cm in the walls, the bottom, and the roof.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 183

May 27, 2026


LOGO         LOGO

 

Figure

13-14: Modeling Results for Topcut A; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements

 

LOGO

Source: GMS, 2020

The results for Undercut B (Figure 13-15) indicate the following:

 

   

In general, the maximum principal stress (S1) contours show high compressive stresses on the shoulders and a relaxation of stresses in the walls, the bottom, and the roof.

 

   

The minimum principal stress (S3) contours show a zone with tensile stress on the shoulders and a relaxation of stresses around the walls, the bottom, and the roof. Therefore, no major tensile stress problems are revealed.

 

   

The SF is higher than 1.0 around the walls and roof, with only the bottom presenting values close to 1.0. However, there is a concentration of shear and tension yielding points. Yielding points reach up to 2.0 ft over the roof and 1.2 ft around the walls.

 

   

Displacement (D) contours shown a maximum > 1 cm in the walls, the bottom, and the roof.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 184

May 27, 2026


LOGO         LOGO

 

Figure

13-15: Modeling Results for Undercut B; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements

 

LOGO

Source: GMS, 2020

The results for Undercut C (Figure 13-6) indicate the following:

 

   

In general, the maximum principal stress (S1) contours show high compressive stresses on the shoulders and a relaxation of stresses in the walls, the bottom, and the roof.

 

   

The minimum principal stress (S3) contours show a zone with tensile stress on the shoulders and relaxation of stresses around the walls, the bottom, and the roof. Therefore, no major tensile stress problems are revealed.

 

   

The SF is higher than 1.0 around the walls and roof, with only the bottom presenting values close to 1.0. However, there is a concentration of shear and tension yielding points. Yielding points reach up to 2.5 ft over the roof and the bottom, and 1.2 ft around the walls.

 

   

Displacement (D) contours shown a maximum >1 cm in walls, the bottom, and the roof.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 185

May 27, 2026


LOGO         LOGO

 

Figure

13-16: Modeling Results for Undercut C; a) Major Principal Stress, S1; b) Minor Principal Stress, S3; c) Strength Factor, SF; d) Displacements

 

LOGO

Source: GMS, 2020

To optimize the mine design and mine plan, a three-dimensional model considering finite difference (Figure 13-17) was developed using the Flac 3D v.5.01 Program (Itasca, 2015).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 186

May 27, 2026


LOGO         LOGO

 

Figure

13-17: Three-Dimensional Model of Finite Difference

 

LOGO

Source: GMS, 2020

The model was developed to perform the parametric analysis of the mine design and mine plan according to the excavation and backfill process for the LOM. In addition, potential caving on surface was assessed using the model results.

Excavation of adjacent drifts could not only result in loss of backfill strength, it could also generate high levels of stress, resulting in rock mass damage and possible poor excavation performance related to low-strength rock mass. Maintaining at least three horizontal drifts of distance between excavations would help to cut off the horizontal stresses acting across the deposit.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 187

May 27, 2026


LOGO         LOGO

 

Rock mass damage will be particularly prevalent in the excavation intervals located within the fault zones adjacent to advancing drifts. These cross-cut intervals will need to be well supported during initial development and may need rehabilitation in the more critical closure areas.

In general, the reduction in the mining stresses around excavations is more likely to adversely affect the stability of the areas immediately above the cut and fill mining areas. The failure modes in these areas are likely to be tensile failure and gravity-induced unravelling. Preventing these types of failure will require high levels of support.

FLAC3D code was specifically used to review the potential for movement along faults and the potential for surface subsidence. The excavation and backfilling sequences generate accumulated displacements of around 11–15 inches over the levels facing the north orientation of the mine. These displacements are considered the maximums identified in the global excavation of the model and represent a contour area of at least five levels higher. In spite of the maximum displacements identified, the displacements are expected to be overestimated because the numerical analysis was modelled considering year-by-year excavation that strongly affects the rock mass displacement values. Therefore, the monthly excavation may present lower displacement values.

Subsidence caused by extraction could cause dilation or fracturing above the deposit and an increase in hydraulic conductivities and water inflows to the mine. Some level of dilation of fault and joint systems within the Grassy Mountain Formation can be expected as a result of mining. Under the current extraction sequence, this is expected to occur during the initial stages of mining. The ground surface presents contour displacements of around 0.4–9.8 inches from year 1 to year 5 (increasing in lineal proportion), but from year 5 to year 8, the contour displacements are projected to stabilize at around 9.8 inches.

GMS noted the following:

 

   

Based on the prevailing ground conditions in the Poor rock conditions, cut and fill headings are recommended (30 ft wide x 15 ft high maximum dimension stope allowed). These dimensions will ensure that good quality backfill practices can be maintained through tight filling to manage open spans, side wall stability, and ultimately the stability of the mining area. Smaller spans will require less ground support to ensure that cycle times and productivity are maintained.

 

   

The stand-off distance for long-term critical excavations, including decline ramp and ventilation shafts, is recommended to be 200 ft from the drifts. For permanent foot wall drives, a 100 ft stand-off is recommended.

To ensure stability during the mine sequence, lateral rock pillars should be wider than three drifts wide. These rock pillars known as Rib Pillar, also maintain control of mining and reduce possible high stress concentrations around the drifts in mining and backfilling process. This is primarily dictated by the potential range of Fair–Poor rock mass conditions (especially near faulted areas).

GMS considers that the best approach to manage risk in this environment is to plan a more conservative approach to the drift design and extraction sequence. The high-grade nature of the deposit means that ore recovery is critical to maintaining the grade profile, and the stability and final recovery of drifts in the variable rock mass could be very challenging.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 188

May 27, 2026


LOGO         LOGO

 

13.5.1

 Ground Support

The ground support design considers industry-standard empirical guidelines and GMS’s experience in variable ground conditions. The ground support philosophy for underground excavations is sprayed concrete lining (fiber-reinforced shotcrete) with bolts installed through the concrete. Sprayed concrete was selected for overall simplicity and speed of application, longevity of surface support, and sealing of rock blocks that may potentially fall from the roof and walls.

Enhanced ground support for poor ground areas includes the installation of initial (pre-support), thicker shotcrete, reduced bolting spacing, and Swellex-type bolting. Cable bolts are considered for over-stressed accesses, cross-cuts in cut and fill areas, and drifts under rock mass environments (particularly the roof). Table 13-9 and Table 13-10 provide the support designs under rock mass and backfill environments, respectively.

 

Table

13-9: Reinforcement and Support Design for Mine Development Under Rock Mass Environment

 

Excavation

   Section
(ft)
   Bolts
Length(ft)
  Bolts
Pattern (ft)
     Cable
Bolts (ft)
   Cable
Pattern (ft)
     Fiber-Reinforced
Shotcrete (Inches)
     Mesh (1)  

Decline

   15    7.9     4.3 x 4.3      No      8.2 x 8.2        4        Yes  

Access (top)

   15    7.9    19.7

Access (under)

   15    7.3    No      No  

Topcut A

   15    7.9    19.7

Undercut B

   20    8.4(2)    19.7

Undercut C

   30    9.3(2)      19.7      

Note: (1) Galvanized welded wire mesh. (2) Final length should be defined in-situ by geotechnical engineer on site according to Boltec equipment to use (at this stage was necessary to use 7.9 ft. length as maximum bolt length).

 

Table

13-10: Reinforcement and Support Design for Mine Development Under Backfill Environment

 

Excavation

   Section
(ft)
   Bolts Length
(ft)
  Bolts Pattern
(ft)
   Cable Bolts
(ft)
   Cable Pattern
(ft)
   Fiber-Reinforced
Shotcrete (inches)
   Mesh (1)

Topcut A (3)

   15    7.3   4.3 x 4.3    No    No    2    No

Undercut B (3)

   20    7.5

Undercut C (3)

   30    8.0(2)

Note: (1) Galvanized welded wire mesh. (2) Final length should be defined in-situ by geotechnical engineer on site according to Boltec equipment to use (at this stage was necessary to use 7.9 ft. length as maximum bolt length). (3) Shotcrete and bolts in rock walls (not at CRF roof and/or walls).

Long-standing temporary development, over-stressed accesses, and cross-cuts in closure areas would require some level of rehabilitation. This has been estimated as at least 30% of cross-cuts (in Poor and Fair–Poor rock conditions). A rehabilitation requirement for permanent development should also be considered and estimated based on the linear feet of development completed in Poor rock conditions (mainly close to the North fault and the Grassy fault).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 189

May 27, 2026


LOGO         LOGO

 

13.5.2

 Ground Monitoring Program

Due to the rock quality and strength issues summarized in Sections 13.2 and 13.2.7, it will be necessary to install rock stability monitoring instrumentation in the Grassy Mountain underground workings to monitor the geotechnical behavior of pillars in the different mined areas and backfilled areas. The configuration considers that data collection will be manual and continuous, and its ongoing interpretation will be the responsibility of the mine operation. The instrumentation may be installed as the lower levels are developed and should focus on measuring the deformations and stresses that may develop during mining operations.

The Grassy Mountain instrumentation program will consider, at least, the following:

 

   

Underground monitoring:

 

   

Geotechnical inspections and permanent ground control during the operation.

 

   

Preparation of procedures for systematic convergence and stress changes measurements.

 

   

Topographic monitoring using total station, where the convergence of the decline ramp and drifts development will be surveyed through the laser scanner.

 

   

Deformation monitoring using a tape extensometer, measuring stations every 98 or 164 ft, depending on visual availability. This monitoring will be correlated with the topographic monitoring.

 

   

In-situ stress testing using overcoring. This will indicate those sectors subject to significant changes in compression or relaxation due to stress redistribution during drift mining. This will be done twice a year by an external service to update the in-situ stress condition.

 

   

Surface monitoring:

 

   

Visual inspection of settlements and/or cracks on the surface.

 

   

Cross-crack measurements, either manual or by wireline extensometer.

 

   

Topographic monitoring using total station, where the surface deformation above the mine operation will be measured monthly through an on-site prism network.

 

   

Satellite InSAR monitoring to measure the surface deformation of the general arrangement, especially the possible subsidence above the underground portion of the mine. This will be an external service performed once a year, and the measures will be correlated with the topographic measuring above the mine.

 

13.5.3

 Global Extraction Sequence

The mine should be programmed with fast drifts advances, keeping the initial support to the excavation face, the reinforcement, and the final support at 40 ft as the maximum allowed. The backfill should be installed in reverse and according to schedule, to avoid damage from side drifts excavation, that affects its strength and/or its attachment to the bedrock.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 190

May 27, 2026


LOGO         LOGO

 

Special care should be taken of stability as excavations advance in areas where the North and Grassy faults are present and in the area between them, due to the Poor quality of the rock mass conditions. Sub-parallelism between drifts and these faults result in slow excavations under poor geotechnical conditions with a high risk of instability in roofs and walls during excavation, according to the trace of the fault. In general, the deposit presents this sub-parallelism condition for the mine design, so it is estimated to be a general operational condition for the mine.

If considered, the presence of a water surface in the upper levels of the mine is an additional variable to the probable instability conditions in the drifts, so it will be necessary to implement and maintain a rigorous operation.

Compromises have been made in the extraction sequence as a result of the need to balance grade and production profiles, extraction of wide orebody areas, and other geotechnical constraints. Ultimately, some aspects of the sequence may not be geotechnically optimal, and additional analyses or designs may be required.

 

13.6

 Portal Design

The portal excavation and soft ground tunneling design was initially done by Ausenco during the 2018 PFS and its stability checked by GMS during the Consolidated Permits stage.

The portal is designed to allow access to the underground mine facilities while providing adequate space for equipment and vehicles. It will be located uphill and approximately 750 ft south of the primary crusher, at an approximate elevation of 3,749 ft. The portal pad was designed with a 1% inclination toward outside, to allow storm water to flow away from the portal and toward the storm water drainage ditches. The portal pad will have sufficient space to install the required ventilator infrastructure to be used during the excavation of the decline ramp, construction facilities, and to allow the safe transit of the development equipment. The pad area was expanded from the initial area designed during the Consolidated Permits process to allow more space for facilities. In addition, the general cut design was updated, increasing the total area of the portal and the excavation volume.

The portal will have a waste rock excavation volume of 1,120 kft3, which will be transported and disposed of in the waste rock dump facility designed for the mine operations.

Weak rock mass ground conditions at the portal require that a shallow box-cut excavation be established to form a suitable face where tunneling can occur. Specialized soft ground tunneling techniques with full rock reinforcement and support will then be required to advance the tunnel for an approximate 33 ft decline distance, to a point where conventional drill and blast tunneling can begin.

The current design is considered suitable for the feasibility level. Additional work has been proposed to bring the design to construction level, including a numerical modeling of the excavation sequence to be completed prior to the start of pre-construction. Then, during construction perform site investigations such as bench geotechnical mapping, portal slope re-design (if necessary), and numerical re-modeling of the excavation.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 191

May 27, 2026


LOGO         LOGO

 

13.7

 Grade Control

The grade control will be done by the geologist daily. The geologist will collect samples from all producing stopes and send them to an assay laboratory. The assay grades will be compared to the anticipated grades in the resource block model to monitor the accuracy of the model and maintain the desired head-grade.

When a production stope gets within two rounds of the design, the stope will go on grade control. When a stope is on grade control, every round must be sampled before the next round can be drilled. The stope may end prematurely or extend past the design if the assayed grade is below or above the cut-off grade.

 

13.8

 Personnel

Please refer to Section 18.2.2.1 for underground personnel requirements.

 

13.9

 Development Design

 

13.9.1

 Mine Design Parameters

The Grassy Mountain orebody will be accessed using a 15 x 15 ft main decline, developed from a portal on surface. The decline will provide the connection to all services. The design intent is to have the decline located as close as possible to the mineralization in order to reduce transportation costs but sufficiently removed from mining activities to ensure that the decline is geotechnically stable for the planned LOM. A summary of the mine design criteria is shown in Table 13-11.

 

Table

13-11: Mine Design Parameters

 

Design Parameters

   Width (ft)    Height (ft)    Diameter (ft)    Length (ft)    Maximum
Gradient (%)

Decline

   15    15    NA    varies    15

Level access

   15    15    NA    varies    12.5

Power station

   15    15    NA    50    0

Level station

   15    15    NA    105    0

Stockpile

   15    15    NA    50    0

Sump

   15    15    NA    50    12

Truck loading bay

   15    15    NA    50    0

Ventilation bay

   15    15    NA    varies    0

Ventilation raise

   NA    NA    12    varies    vertical

Topcut A

   15    15    NA    varies    0

Undercut B

   20    15    NA    varies    0

Undercut C

   30    15    NA    varies    0

Decline turning radius

   NA    NA    100    NA    NA

Note: NA = not applicable.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 192

May 27, 2026


LOGO         LOGO

 

13.9.2

 Level Access

The level station will have a standoff distance from the orebody of approximately 300 ft. This distance is determined by the maximum gradient of the level access of 12.5%, the geometry of accessing five levels for every one level station, and the geometry of the orebody as shown in Figure 13-18. Therefore, the standoff distance of 300 ft varies slightly depending on these inputs.

 

Figure

13-18:  Level Access Layout (Looking North)

 

LOGO

Source: MDA, 2020 and used unmodified by RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 193

May 27, 2026


LOGO         LOGO

 

13.9.3

 Station Design

There are five stations planned for the mine. Each station will access up to five production levels. The stations will be on the following levels: 3420, 3360, 3285, 3210, and 3135. Each station is to be accessed via the decline. Each station will have a truck loading bay, power bay, ventilation access, stockpile, sump, and level access as shown in Figure 13-19.

 

Figure

13-19: Station Design

 

LOGO

Source: MDA, 2020 and used unmodified by RESPEC, 2026.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 194

May 27, 2026


LOGO         LOGO

 

The truck loading bay will be used to load trucks with load–haul–dump (LHD) vehicles. The power bay will be used to store the mobile load center. The ventilation access will connect on each station via the vent raises. The sump is designed at a -12% gradient and will be used to collect mine water. The stockpile will be used to store material until it can be loaded into trucks. The level access will provide access to the production stopes.

 

13.10

 Equipment Selection

Mine operations will be based on the usage of mobile mining equipment suitable for underground mines. The estimate of the fleet size was based on first principles and equipment running-time requirements to achieve the mine production plan. The estimate of the running time for the mine equipment was conducted through the usage of mine-operating factors. Maximum permanent equipment quantities are summarized in Table 13-12.

 

Table

13-12: Mining Mobile Equipment List

 

Mining Mobile Equipment

  

Model

  

Quantity

Dual (drill + bolter)

   Sandvik DD422i    3

LHD

   Sandvik LH307    4

Truck with ejector bed

   Sandvik TH320    3

Diamond drilling

   Hydracore HC200UG    1

Shotcrete sprayer

   GetMan Proshot Concrete Sprayer    1

Shotcrete truck

   GetMan ProMix 6    1

Lube truck

   Getman A64 SE Lube    1

Water truck

   Getman A64 SE Water Sprayer    1

Scissor Lift

   Getman A64 SE SL    2

Transportation – Tractor

   Kubota 5100    4

Front-end loader

   CAT 962H    2

Telehandler

   CAT TL1255    2

Dozer

   CAT D6T    1

Motor grader

   CAT 160    1

4WD twin cab truck

   Ford F-350    3

Mine rescue truck

   Kovatera KT200    1

 

13.11

Production and Development Productivity Assumptions

 

13.11.1

 Drilling and Bolting

Production and development drilling and bolting will be done using three Sandvik DD422i as shown in Figure 13-20. This unit can setup in a heading and bolt the back and then drill the face all in one setup. Drilling and bolting productivities were built up from first principles and vary by heading profile. The results from the first principles are summarized in Table 13-13 and Table 13-14. The bolting requirements were determined from the geotechnical analysis.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 195

May 27, 2026


LOGO         LOGO

 

Figure

13-20:  Sandvik DD422i

 

LOGO

Source: Sandvik website, 2026

 

Table

13-13:  Drilling First Principles Assumptions

 

Drilling

   Units    Development     15 Topcut     20 Undercut     30 Undercut  

Penetration rate

   ft/min      4.0       4.0       4.0       4.0  

Effective time

   %      80     80     80     80

Penetration rate

   ft/min/eff      3.2       3.2       3.2       3.2  

Non-drill time

   min      90       90       90       90  

Hole length

   ft      12       12       12       12  

Holes per round

   holes      53       50       61       85  

Length per round

   ft      636       600       732       1,020  

Time per round

   min/rd      289       278       319       409  

Time per round

   h/rd      4.8       4.6       5.3       6.8  

Operating hours per shift

   h      10       10       10       10  

Rounds per shift

   rd/shift      2.1       2.2       1.9       1.5  

tons per round

   tons/rd      161       179       239       359  

tons per hour

   tons/hr      33       39       45       53  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 196

May 27, 2026


LOGO         LOGO

 

Table

13-14:  Bolting First Principles Assumptions

 

Bolting

   Units    Development     15 Topcut     20 Undercut     30 Undercut  

Bolting rate

   bolts/min      0.2       0.2       0.2       0.2  

Effective time

   %      80     80     80     80

Bolting rate

   bolts/min      0.16       0.16       0.16       0.16  

Non-bolting time

   min      45       45       45       45  

Bolts per round

   bolts/rd      33       37       43       50  

Time per round

   min/rd      251       276       314       358  

Time per round

   h/rd      4.2       4.6       5.2       6.0  

Operating hours per shift

   h      10       10       10       10  

Rounds per shift

   rd/shift      2.4       2.2       1.9       1.7  

tons per round

   tons/rd      161       179       239       359  

tons per hour

   tons/h      38       39       46       60  

 

13.11.2

Shotcrete

Production and development shotcrete will be sprayed using a GetMan Proshot Concrete Sprayeras shown in Figure 13-21.

 

Figure

13-21: GetMan Proshot Concrete Sprayer

 

LOGO

Source: Getman website, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 197

May 27, 2026


LOGO         LOGO

 

The haulage of the shotcrete will be done using a GetMan ProMix 6 as shown in Figure 13-22.

 

Figure

13-22: GetMan ProMix 6

 

LOGO

Source: Getman website, 2026

Shotcrete sprayer productivities were built up from first principles and vary by heading profile. The results from the first principles are summarized in Table 13-15. The transmixer productivities are based on ton*miles. The distances used for the ton*mile calculation are shown in Figure 13-1.

 

Table

13-15: Shotcrete First Principals Assumptions

 

Shotcrete Spray

   Units   Development     15 Topcut     20 Undercut     30 Undercut  

Shotcrete rate

   ft3/min     2.5       2.5       2.5       2.5  

Effective time

   %     80     80     80     80

Shotcrete rate

   ft3/min     2       2       2       2  

Non-shotcrete time

   min     30       30       30       30  

Shotcrete per Round

   ft3/rd     134       150       167       202  

Time per round

   min/rd     97       105       114       131  

Time per round

   h/rd     1.6       1.8       1.9       2.2  

Operating hours per shift

   H     10       10       10       10  

Rounds per shift

   rd/shift     6.2       5.7       5.3       4.6  

tons per round

   tons/rd     161       179       239       359  

tons per hour

   tons/hr     100       102       126       164  

Note: rd = round.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 198

May 27, 2026


LOGO         LOGO

 

Figure

13-23: 3360 Shotcrete Thickness (units in inches)

 

LOGO

Source: RESPEC, 2026

The location and thickness of shotcrete was based on geotechnical recommendations:

 

   

All long-term development will receive 4 inches of shotcrete

 

   

All access drifts will receive 4 inches of shotcrete

 

   

All stope accesses not under backfill will receive 4 inches of shotcrete

 

   

All stope accesses under backfill will receive 2 inches of shotcrete on the ribs.

An example of the shotcrete application is shown in Figure 13-23.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 199

May 27, 2026


LOGO         LOGO

 

13.11.3

 Blasting

ANFO will be used for most production blasting and development rounds. Boosters, primers, detonators, detonation cord, and other ancillary blasting supplies will also be required. Explosives will be stored in a secure powder magazine in accordance with current applicable explosives regulations.

Once the drilling cycle is complete, the blasting agent will be loaded into the holes with the respective nonel blasting cap and booster. The timing of the round with the nonel caps is extremely important as it is critical to pulling the maximum amount of distance per round.

Blasting will occur on-demand throughout the shift. Before blasting occurs, any affected areas will be cleared of personnel, and the blasting location will be announced over the mine communication system. After the blast, an appropriate amount of time must pass to provide adequate ventilation to any affected areas before mining can resume. Blasting productivities were built up from first principles and vary by heading profile. The results from the first principles are summarized inTable 13-16.

 

Table

13-16: Blasting First Principles Assumptions

 

Blasting

   Units    Development     15 Topcut     20 Undercut     30 Undercut  

Loading rate

   ft/min      8       8       8       8  

Effective time

   %      80     80     80     80

Loading rate

   ft/min      6.4       6.4       6.4       6.4  

Non-blasting time

   min      30       30       30       30  

Hole length

   ft      11       11       11       11  

Holes per round

   Holes      52       49       60       84  

Length per round

   ft      546       515       630       882  

Time per round

   min/rd      115       110       128       168  

Time per round

   h/rd      1.9       1.8       2.1       2.8  

Operating hours per shift

   h      10       10       10       10  

Rounds per shift

   rd/shift      5.2       5.4       4.7       3.6  

tons per round

   tons/rd      161       179       239       359  

tons per hour

   tons/h      84       97       112       128  

 

13.11.

 4 Mucking

The Sandvik LH307 underground loader as shown in Figure 13-25 with a nominal 4.8 cubic yard bucket capacity will be used for all underground loading activities.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 200

May 27, 2026


LOGO         LOGO

 

Figure

13-24: Sandvik LH307 Underground Loader

 

LOGO

Source: Sandvik website, 2026

Backfill placement will also be done using the same loader except the bucket will be replaced with a push plate. The blasted material will be transported to the underground stockpile located on the level station using the loader. The material will then be loaded into haul trucks at the truck loading bay using the same loader. The material will then be transported to surface. The truck loading bay intersection will be excavated to a height of 16 ft to provide clearance to load the trucks.

 

13.11.5

 Hauling

The haulage fleet will use Sandvik TH320 trucks as shown in Figure 13-26.

 

Figure

13-25: Sandvik TH320 trucks

 

LOGO

Source: Sandvik website, 2026

The Sandvik TH320 AT AD22 truck is a conventional low-profile underground-mining trucks. The haul trucks will be equipped with an ejector bed for the use of dumping backfill in the headings. Trucks will be loaded at the truck loading bay. The trucks will transport the material to surface. Once unloaded on the surface, the trucks will be loaded at the backfill plant on surface and haul the backfill underground to a location that is undergoing backfilling.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 201

May 27, 2026


LOGO         LOGO

 

Hauling productivities were built up from first principles. The results from the first principles are summarized in Table 13-19.

 

Table

13-17: Haulage First Principles Assumptions

 

Haulage

   Unit   Development      15 Topcut      20 Undercut      30 Undercut  

Truck Size

   tons     30        30        30        30  

Average Haul Dist One Way

   ft     9,940        9,940        9,940        9,940  

Average Haul Dist One Way

   miles     1.90        1.90        1.90        1.90  

Average Haul Dist Round Trip

   miles     3.80        3.80        3.80        3.80  

Average Speed

   mph     6        6        6        6  

Time for 1 trip

   h     0.63        0.63        0.63        0.63  

Number of Trips Per Round

   trips/rd     6.00        6.00        8.00        12.00  

Time Per Round

   min/rd     228        228        304        456  

Time Per Round

   h/rd     3.8        3.8        5.1        7.6  

Operating Hours Per Shift

   H     10        10        10        10  

Rounds Per Shift

   rd/shift     2.6        2.6        2.0        1.3  

tons Per Round

   tons/rd     161        179        239        359  

tons Per Hour

   tons/h     42        47        47        47  

tons*Mile Per Hour

   tons*miles/h     180        180        180        180  

Ore that is hauled to surface will be placed in the ore stockpile. A front-end surface loader will feed the ore from the stockpile into the primary crusher. Waste rock hauled to surface will be dumped at a waste-rock storage facility. The tonnage of waste hauled to surface over the LOM is summarized in Figure 13-28. This waste will be fully utilized over the mine life as cemented rock-fill material, reducing the total amount of borrow material required over the mine life.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 202

May 27, 2026


LOGO         LOGO

 

Figure

13-26: Waste Haulage by Year

 

LOGO

Source: RESPEC, 2026

 

13.11.6

 Backfilling

Stopes are planned to be backfilled with CRF that will provide confinement on the stope walls.

The backfill method was selected based on the geological and geotechnical conditions of the deposit, as well as the selected mechanized cut and fill mining method. The main objectives of the backfill is to provide stability to the drifts and to control dilution associated with ore extraction.

Rock from a borrow pit close to the mine will be used as aggregate. An LHD equipped with a jamming boom and push plate will be used to place the CRF into the drifts.

Laboratory tests were conducted to define the CRF strength. For that, a testing plan was prepared for 12 CRF samples. The entire program involved different phases such as:

 

   

Sieve analysis of the aggregate

 

   

Mixing of samples with two different compositions

 

   

Casting or molds preparation

 

   

Curing process

 

   

Mechanical properties measurements: laboratory testing.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 203

May 27, 2026


LOGO         LOGO

 

The sieve analysis of the aggregate was conducted by PACS Laboratory. Approximately 1,392 kg of GM-1mix and 1,392 kg of GM-2 mix were sieved separately and entirely. The aggregate was tested in the “as received” moisture content condition with no drying or washing. Testing was conducted in general accordance with ASTM D-422 Particle Size Analyses of Soils and as specified by the testing plan on the following sieves:

 

   

3 inch (75 mm)

 

   

2 inch (50 mm)

 

   

1 12 inch (37.5 mm)

 

   

1 inch (25.0 mm)

 

   

38 inch (19.0 mm)

 

   

38 inch (9.5 mm)

 

   

Number 4 (4.75 mm)

 

   

Number 10 (2.0 mm).

The aggregate used was compared using Talbot grading. The material used was rock Basalt from a borrow pit near the mine. The material was crushed to less than 4” and sent to MetaRock Laboratories in two (2) bag packages. The results show that the distribution is similar to the Talbot grading. Talbot and Richard (1923) proposed a general equation for combined (fine and coarse) regularly graded aggregate. Swan (1995) suggested that the Talbot grading equation can be used to make an optimal grading of waste rock for CRF design.

In general, for a CRF application, a particle size >10 mm is classified as a coarse aggregate, while a particle size of <10 mm is defined as a fine aggregate.

The UCS testing program included 12 samples with a diameter of approximately eight inches and an approximate length of 16 inches. The design cement percentages were 5% and 7%, both proper percentages used for CRF backfill in mining industry. The design curing times were 14 and 28 days, according to the standard curing time for concrete. Table 13-20 summarizes the CRF mix recipe prepared for UCS testing.

 

Table

 13-18: CRF Mix Recipe for UCS Testing

 

Mix ID

  

GM-1

  

GM-2

Aggregate size

   <2 mm to 51 mm    <2 mm to 51 mm

Cement % by weight

   5    7

Aggregate for 2.79 ft3 CRF (lb) (material from Sample 2, under 2 inches)

   313.80    313.80

Sand for 2.79 ft3 CRF (lb) (fine material from Sample 2, under 10 mesh)

   47.07    43.93

Cement for 2.79 ft3 CRF (lb)

   18.04    25.04

Water for 2.79 ft3 CRF (gal) (water/cement = 1.2)

   2.59    3.60

Estimate fresh CRF mix density (g/cm3)

   2.30    2.37

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 204

May 27, 2026


LOGO         LOGO

 

The mixing, casting and curing processes are shown in Figure 13-29.

Figure 13-27: Mixing, Casting and Curing Process

 

LOGO

Note: MetaRock Laboratories, 2020 (Rock Mechanics Testing Report for – CRF Testing. Houston, Texas).

The following CRF capacities and strength results were obtained (Figure 13-30):

 

   

3.9 to 5.3 MPa of CRF strength with 7% of cement content and 14 days of curing

 

   

5.2 to 6.1 MPa of CRF strength with 7% of cement content and 28 days of curing

 

   

1.8 to 2.4 MPa of CRF strength with 5% of cement content and 14 days of curing

 

   

3.0 to 3.2 MPa of CRF strength with 5% of cement content and 28 days of curing.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 205

May 27, 2026


LOGO         LOGO

 

Figure

13-28: UCS Results vs Curing Time

 

LOGO

Source: MetaRock Laboratories, 2020 (Rock Mechanics Testing Report for – CRF Testing. Houston, Texas).

Samples with low fines content and large particle concentration, which make rock contact possible, produce a weak zone of failure. A large particle size concentration can sometimes reduce the strength of CRF. A good relationship between sample density and strength was also found; therefore, a denser CRF with a low content of large particle sizes could have higher strengths.

Future work is required to assess the response of samples composed of 3% cement and 2% fly ash, and 4% cement and 3% fly ash, in order to compare these test results with the results of 5% and 7% cement, respectively.

As part of the 2026 Feasibility Study Update, GMS reviewed the updated mine layouts, extraction sequencing and production schedule provided by RESPEC. Based on the review completed, no material changes were identified that would require modification of the backfill design criteria, backfill performance assumptions or backfill sequencing strategy presented in this section.

 

13.11.7

 Backfill Plant

An Simem WB100 backfill plant, as shown in Figure 13-29, will be constructed near the portal.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 206

May 27, 2026


LOGO         LOGO

 

Figure

13-29: Simem WB100 Backfill Plant

 

LOGO

Source: SIMEM, 2026

The waste rock from underground operations will be used for CRF. Additional rock will be excavated and crushed from the surface borrow area. Cement and other supplies will be provided by local suppliers. The plant will produce approximately 3.27 cubic yards per batch and will require 2 minutes per batch or approx. 2,970 tons per day. The maximum amount of backfill required on a single day in the mine plan is 1,200 tons. The plant is oversized to ensure that the backfill plant will not be a bottle neck in the mining operation. This plant will also meet the requirement of shotcrete for ground support.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 207

May 27, 2026


LOGO         LOGO

 

It is assumed that the truck haulage fleet will get loaded with material underground and haul the material to surface. After the haul truck dumps the material on surface the haul truck will be loaded on surface with backfill. Each truck will require four batches of backfill from the backfill plant to be fully loaded. The haul truck will haul the backfill underground and place it in a backfilling location. To summarize, the haul trucks will be loaded with underground material on the way out of the mine and be loaded with backfill on the way into the mine. This is referred to as “round-haul”. The backfilling assumptions are the same as the haulage assumptions in table 13-20.

 

13.11.8

 Production Scheduling

The scheduling approach utilizes following production calendar, rates, and limits. These resources were assigned to each mining tasks and mine schedule was developed utilizing these parameters. The calendars applied, production rates, and production limits are shown in tables below.

 

Table

 13-19: Calendars by Crew

 

Crew

  

Hours Per Day

  

Days Per Week

Production mining

   24    Mon–Thurs (4)

Production backfilling

   24    Mon–Thurs (4)

Contractor development

   24    Mon–Sun (7)

Contractor raise bore

   24    Mon–Sun (7)

 

Table

13-20: Production Rates

 

Name

  

Quantity

  

Unit

Lateral development rate

   18    ft/d

Vertical development rate

   2    ft/d

Production rate

   30    ft/d

Backfill rate

   800    t/d

Limits were placed on production fields. The limits were based on the first-principle productivity rates, and the mill capacity and the shotcrete plant capacity. The limits are shown in Table 13-21.

 

Table

13-21: Production Limits on Production Fields

 

Production Field

  

Limit

  

Unit

Economic material

   1,600    t/d

Truck haulage

   65,500    ton*mile/month

Transmixer haulage

   5,500    ton*mile/month

Drill and Bolter equipment hours

   72    h/d

Mucking equipment hours

   96    h/d

Blasting equipment hours

   24    h/d

Shotcrete sprayer equipment hours

   24    h/d

Shotcrete volume

   1,100    cubic ft/d

 

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 208

May 27, 2026


LOGO         LOGO

 

13.12

 Underground Infrastructure and Services

 

13.12.1

Ventilation

The ventilation network was designed to comply with U.S. ventilation standards for underground mines (Code of Federal Regulations/Title 30. Underground metal and nonmetal mines. Washington, DC: U.S. Government Printing Office, Office of the Federal Register). Regulatory concentrations for gases are specified by the 1973 American Conference of Industrial Hygienists (ACGIH) threshold limit values (TLVs) [71 Fed. Reg. 3 28924 (2006)]. For diesel particular matter (DPM), a permissible exposure limit (PEL) of 160 µg/m3 total carbon is specified in the U.S. diesel rule for metal/nonmetal mines (71 Fed. Reg. 28924 (2006)).

The Mine Safety and Health Administration (MSHA) sets an airflow requirement for the dilution of gas emissions, and an additional airflow requirement for dilution of DPM. These values are published with the list of approved engines on MSHA’s internet website. Airflow of 100,000 cubic feet per minute (cfm) was selected as a minimum reference for the ventilation design of each level to meet the MSHA ventilation standards. A mine ventilation network design was built using the VentSim software package as shown in Figure 13-31 and Figure 13-32.

As part of the 2026 Feasibility Study Update, RESPEC reviewed the updated mine layouts and production schedule. Based on the review completed, no material changes were identified that would require modification of the ventilation requirements and system presented in this section.

 

Figure

13-30: Ventilation Network (isometric view looking west)

 

LOGO

Note: No modifications made in 2026 FS update. Source: MDA, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 209

May 27, 2026


LOGO         LOGO

 

Figure

13-31: Ventilation Network (Section View Looking Northwest)

 

LOGO

Note: No modification made in 2026 FS update. Source: MDA, 2020

 

Figure

13-32: Surface Ventilation Fan (Section View)

 

LOGO

Source: Spendrup, 2026

Required airflows were determined at multiple stages during the mine life, using equipment numbers and utilization rates, specific engine types and exhaust output, and the number of personnel expected to be working underground. The designed ventilation system includes the following parameters:

 

   

Main fan total pressure of 12 inches of water gauge

 

   

Main fan air flow of 467,000 cfm

 

   

Main fan power of 500 hp

 

   

Each active level air flow of 100,000 cfm

 

   

Only three active levels at any given time

 

   

Air density of 0.0722 lb/ft3.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 210

May 27, 2026


LOGO         LOGO

 

The planned ventilation will use a push/pull system and will require one exhaust fan on surface. A raise bore will be used to construct ventilation raises between level stations and connecting to the surface fans as shown in Figure 13-34.

 

Figure

13-33: Design of Vent Raises

 

LOGO

Source: MDA, 2020 and modified by RESPEC in 2026.

Each vent raise will have a diameter of 12 ft. Each raise will be steel lined and have an escape ladder. Auxiliary fans will take air from the main circuit and push the air to the working face on the level using vent ducting and vent bag. Each level will have an auxiliary fan at the level station.

 

13.12.2

 Underground Dewatering

Water will be needed for underground production drilling, bolting, shotcrete, and diamond drilling. The required LOM water supply has been estimated based on the mine-equipment requirements as summarized in Table 13-24.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 211

May 27, 2026


LOGO         LOGO

 

Table

13-22:  Estimated Underground LOM Water Requirement

 

Equipment

   Quantity    Water Requirements (gpm)    Operational Factors   Water Required (gpm)

Sandvik DD422i Drill

   3    49    70%   103

Diamond Drill

   1    20    70%   14

GetMan Proshot Concrete Sprayer

   1    10    70%   7

Total Required

  124

Factor

  20%

Total with factor

  150

Water at the face will be pumped to the station sump. From the station sump the water will either be used for equipment water supply or pumped out to the plant for use in the process circuit. When used for equipment water supply, the sediments will be removed at the station sump. Excess water at the station sump will be pumped up to the next station sump. The water will continue to be pumped up to the next station until it is pumped out of the mine

The connection between sumps will be a steel pipe in the ventilation raise. The report titled “Grassy Mountain Gold and Silver Project Mine Dewatering Hydrogeologic Assessment” by Lorax Environmental Services (March, 2020) states the following: “The total estimated range of inflow rates is 12 US gpm to 78 US gpm.” The dewatering system was designed for 250 gpm which will accommodate both the max inflow rates (78 gpm) and the equipment water requirements rates (150 gpm) in the event that water is not recirculated to the equipment.

13.12.3

Underground Power

An underground 480 V transformer will be placed near the entrance to the portal at the start of mining. This will supply power to electrical equipment used to develop the main decline and to portable fans. A main power line will be installed along the rib of the decline to carry 1.4 kV when development has advanced far enough that carrying power at 480 V becomes too inefficient. This line will be connected to a transformer that will be moved underground. Line power will also be extended to the locations of the two ventilation shafts to supply power to the ventilation fans.

Both transformers will be placed underground in power bays. The transformers will be moved to other power bays depending on the location of the mining activities.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 212

May 27, 2026


LOGO         LOGO

 

Figure

 13-34: Mine Load Center (1000 kVA)

 

LOGO

Source: Intermountain Electronics, Inc., 2026

 

13.12.4

 Underground Communications

Inside the mine, a leaky-feeder very high frequency (VHF) radio system will be used as the primary means of communication. The system will allow for communications between the underground mine and surface operations.

 

13.12.5

 Underground Refuge and Escape Ways

Two emergency refuge stations will be necessary in case of fire or rockfalls that would block access and prevent full evacuation of personnel. These refuges will allow the staff to remain safe in the underground mine for 36 hours. The refuge stations are mobile, each can accommodate up to 16 people within the protected chamber. They will be located strategically from where the mine operation personnel are located. Figure 13-36 shows an example of a refuge station.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 213

May 27, 2026


LOGO         LOGO

 

Figure

13-35: Mobile Refuge Station

 

LOGO

Note: Sixteen-person units are used for the 2026 update. Source: MDA, 2020, after MineARC, 2020

All vent raises will be steel lined and equipped with an escape way ladder for secondary evacuation. The primary route for evacuation will be the decline. The secondary route for evacuation will be the vent raises.

 

13.13

Mining Costs

Mining costs are summarized in Section 18.

 

13.14

Life-of-Mine Production

The QP used the Proven and Probable Mineral Reserves to create a mining production schedule using Deswik Scheduler, which allows for the scheduling of both underground development and production. The primary inputs used to develop the schedule include:

 

   

The resource block model with defined material types

 

   

Development centerlines drawn in the direction of mining

 

   

Solids representing the stopes or production areas to be mined

 

   

Attributes to define activity types, material types, profiles, etc.

 

   

Mining sequence among developments and production areas

 

   

Development and production rates by location

 

   

Definition of the periods to be used.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 214

May 27, 2026


LOGO         LOGO

 

The naming convention for material types considered either ore or waste. Ore was assigned to two categories based on grade: high-grade or low-grade. High-grade is material that is above the economic cut-off grade. Low-grade is material that is below the mining economic cut-off grade, but above the mill cut-off grade. The basic assumption is that a stope that is economic to be mined will be processed in its entirety. Thus, if internal waste in an economic stope is classified as Measured or Indicated Mineral Resources, these resources will be converted to Proven or Probable Mineral Reserves, respectively, and will contribute to the revenue stream.

Waste comprises:

 

   

Material classified as Measured or Indicated Mineral Resources that is below both the mining cut-off grade and the mill cut-off grade.

 

   

Material classified as Inferred Mineral Resources.

Waste is considered to be internal dilution within a stope, which would be mined and sent to the process plant. All waste material is considered to have zero grade and therefore does not contribute to the revenue steam.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 215

May 27, 2026


LOGO         LOGO

 

The final production schedule was calculated in Deswik Scheduler and then summarized in Excel. The mine production summary is presented in Table 13-25. The material to be sent to the mill is summarized in Table 13-26. The development schedule is summarized in Table 13-27.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 216

May 27, 2026


LOGO         LOGO

 

Table

13-23: Mine Production Summary

 

Year

  0   1   2   3   4   5   6   7   8   9   10   Total

Mined Measured and Indicated Resource Above Cut-off Gradetons (tons x 1,000)

  3   183   240   226   32   225   203   258   199   196   15   1,980

Grade (oz Au/ton)

  0.277   0.187   0.217   0.208   0.217   0.217   0.234   0.174   0.158   0.181   0.126   0.199

Ounces (oz Au x 1,000)

  1   34   52   47   50   49   48   45   31   36   2   395

Grade (oz Ag/ton)

  0.282   0.264   0.292   0.273   0.312   0.294   0.279   0.319   0.308   0.314   0.255   0.295

Ounces (oz Ag x 1000)

  1   48   70   62   72   66   57   82   61   62   4   585

Mined Measured and Indicated Resource Subgradetons (tons x 1,000)

  2   29   30   29   33   26   20   22   19   15   1   226

Grade (oz Au/ton)

  0.033   0.047   0.046   0.045   0.043   0.046   0.048   0.048   0.053   0.047   0.048   0.046

Ounces (oz Au x 1,000)

  0   1   1   1   1   1   1   1   1   1   0   11

Grade (oz Ag/ton)

  0.212   0.161   0.180   0.153   0.153   0.168   0.173   0.204   0.195   0.196   0.181   0.173

Ounces (oz Ag x 1000)

  0   5   5   4   5   4   3   5   4   3   0   39

Total Mined to Stockpiletons (tons x 1,000)

  5   212   269   255   265   251   223   280   217   212   17   2,207

Grade (oz Au/ton)

  0.172   0.168   0.199   0.189   0.195   0.199   0.218   0.164   0.149   0.171   0.119   0.184

Ounces (oz Au x 1,000)

  1   36   53   48   52   50   49   46   32   36   2   405

Grade (oz Ag/ton)

  0.252   0.250   0.280   0.259   0.292   0.281   0.269   0.310   0.299   0.305   0.249   0.283

Ounces (oz Ag x 1000)

  1   53   75   66   77   71   60   87   65   65   4   624

Total with Ore Loss & Dilutiontons (tons x 1,000)

  5   226   287   272   284   265   240   298   234   227   19   2,358

Grade (oz Au/ton)

  0.167   0.163   0.191   0.182   0.187   0.193   0.207   0.159   0.144   0.165   0.111   0.177

Ounces (oz Au x 1,000)

  1   37   55   50   53   51   50   47   34   37   2   417

Grade (oz Ag/ton)

  0.254   0.246   0.274   0.254   0.283   0.278   0.261   0.305   0.291   0.299   0.235   0.277

Ounces (oz Ag x 1000)

  1   56   79   69   80   74   63   91   68   68   4   653

Waste

                       

Waste tons (t x 1,000)

  64   76   14   3   25   16   22   12   6   4   —    242

Backfill

                       

Cemented Rockfill tons (tons x 1,000)

  1   124   196   215   149   209   185   226   174   146   19   1,645

Footage

                       

Lateral Footage (ft)

  4,367   17,814   17,178   14,873   15,949   14,146   12,960   17,107   12,436   11,636   1,010   139,477

Vertical Footage (ft)

  260   402   —    —    —    —    —    —    —    —    —    662

Total Footage (ft)

  4,627   18,216   17,178   14,873   15,949   14,146   12,960   17,107   12,436   11,636   1,010   140,139

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 217

May 27, 2026


LOGO         LOGO

 

Table

13-24: Material to the Mill

 

Year

   0    1    2    3    4    5    6    7    8    9    10    Total

Low-Grade Material

tons (tons x 1,000)

   2    31    31    31    35    28    21    23    20    17    2    242

Grade (oz Au/ton)

   0.035    0.047    0.047    0.047    0.044    0.048    0.048    0.050    0.053    0.047    0.049    0.047

Ounces (oz Au x 1,000)

   0    1    1    1    2    1    1    1    1    1    0    11

Grade (oz Ag/ton)

   0.216    0.156    0.178    0.155    0.150    0.171    0.170    0.206    0.186    0.190    0.179    0.171

Ounces (oz Ag x 1000)

   0    5    6    5    5    5    4    5    4    3    0    41

High-Grade Material

                                   

tons (tons x 1,000)

   3    195    256    241    249    237    219    275    213    210    17    2,116

Grade (oz Au/ton)

   0.267    0.181    0.209    0.200    0.207    0.211    0.222    0.168    0.152    0.174    0.117    0.191

Ounces (oz Au x 1,000)

   1    35    53    48    52    50    49    46    32    37    2    405

Grade (oz Ag/ton)

   0.283    0.260    0.286    0.267    0.302    0.291    0.270    0.313    0.301    0.308    0.240    0.289

Ounces (oz Ag x 1000)

   1    51    73    64    75    69    59    86    64    65    4    612

Total to Plant

                                   

tons (tons x 1,000)

   5    226    287    272    284    265    240    298    234    227    19    2,358

Grade (oz Au/ton)

   0.167    0.163    0.191    0.182    0.187    0.193    0.207    0.159    0.144    0.165    0.111    0.177

Ounces (oz Au x 1,000)

   1    37    55    50    53    51    50    47    34    37    2    417

Grade (oz Ag/ton)

   0.254    0.246    0.274    0.254    0.283    0.278    0.261    0.305    0.291    0.299    0.235    0.277

Ounces (oz Ag x 1000)

   1    56    79    69    80    74    63    91    68    68    4    653

 

Table

13-25: Development Schedule

 

Year

  -   1   2   3   4   5   6   7   8   9   10   Total

Development Type

                       

Main Decline (ft)

  3,084   2,057   —    —    —    —    —    —    —    —    —    5,141

Level Station (ft)

  368   909   —    —    —    —    —    —    —    —    —    1,277

Level Development Waste (ft)

  244   1,341   849   181   1,511   917   1,340   733   362   235   —    7,715

Level Development Ore (ft)

  298   13,081   16,329   14,692   14,438   13,229   11,620   16,373   12,074   11,401   1,010   124,546

Vent Drift (ft)

  374   424   —    —    —    —    —    —    —    —    —    798

Vent Raise (ft)

  260   402   —    —    —    —    —    —    —    —    —    662

Total Development (ft)

  4,627   18,216   17,178   14,873   15,949   14,146   12,960   17,107   12,436   11,636   1,010   140,139

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 218

May 27, 2026


LOGO         LOGO

 

Figure 13-36 and Figure 13-37 show the proposed yearly production schedule in terms of tons and gold and silver ounces for the LOM.

 

Figure

13-36: Proposed Mine Production Schedule (tons by period)

 

LOGO

Source: RESPEC, 2026

 

Figure

13-37: Mine Production Schedule (ounces by period)

 

LOGO

Source: RESPEC, 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 219

May 27, 2026


LOGO         LOGO

 

14

PROCESSING AND RECOVERY METHODS

 

14.1

Introduction

Based on the information and metallurgical test results summarized in Section 10, the Grassy Mountain gold–silver mineralization is considered amenable to cyanide leaching as a recovery method. The process plant will consist of a 750 tons/day, two-stage crushing, ball mill, carbon-in-leach (CIL), elution, and electrowinning circuit, all of which are well-known, conventional, processing unit operations.

 

14.2

Process Design Criteria

The process plant is designed for treatment of 750 tons/day or 34 tons/hour based on an availability of 7,998 hours per annum or 91.3%. The crushing section design is set at 70% availability, and the gold room availability is set at 52 weeks per year including two operating days and one smelting day per week. The plant is designed to operate with two 12-h shifts per day, 365 days per year, and will produce doré bars.

Key design parameters derived from metallurgical testwork, as well as the resulting sizing parameters of major equipment, are shown in Table 14-1.

 

Table

14-1: Process Design Criteria

 

Description

   Units    Value

Plant throughput

   tons/year    273,750

Mine life

   years    7.8

LOM average grade, Au

   oz/ton    0.177

LOM average grade, Ag

   oz/ton    0.277

Design grade, Au

   oz/ton    0.178

Design grade, Ag (corresponding to design grade for Au)

   oz/ton    0.275

Operating Schedule and Stockpile

     

Crusher availability

   %    70

Plant availability (milling and leach)

   %    91.3

Crusher operating time

   hours/year    6,132

Plant operating time

   hours/year    7,998

Gold room operating days

   days/year    104

Gold room smelting days

   days/year    52

Stockpile type

      Conical

Stockpile repose angle

   °    37

Stockpile retention time

   hours    24

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 220

May 27, 2026


LOGO         LOGO

 

Description

   Units   Value

Ore Properties

    

Specific gravity (average)

     2.6

JK Axb (25th percentile)

     30.4

Bond rod work index (BRWi) (75th percentile)

   kWh/ton   22.3

Bond ball work index (BBWi) (75th percentile)

   kWh/ton   26.9

Bond abrasion index (Ai) (average)

   g   0.641

Primary Crushing

    

Throughput, nominal

   tons/hour   45

Primary crusher type

     Jaw

Primary crusher model

     Metso C80 or
equivalent

Closed size setting

   inches   2.0

Feed size, F80

   inches   8.3

Crushing product, P80

   inches   1.9

Secondary Crushing

    

Circulating load, nominal

   %   263

Secondary crusher type

     Cone

Secondary crusher model

     Metso HP200
or equivalent

Closed size setting

   inches   0.6

Feed size, F80

   inches   1.6

Milling and Classification

    

Throughput, nominal

   tons/hour   34.2

Ball mill dimensions (diameter x effective grinding length)

   Ø x EGL
(ft)
  12 x 16

Ball mill required power

   horsepower   1,021

Ball mill installed power

   horsepower   1,341

Ball mill product P80

   mesh (µm)   150(106)

Circulating load, max for design

   %   350

Cyclone overflow solids

   %   45

Carbon-In-Leach

    

Total leach time required

   hours   24

Total leach time available

   hours   27

Number of tanks

   number   1 pre-aeration
+ 2
leaching + 7
adsorption

Cyanide addition

   lb/ton   0.68

Lime addition

   lb/ton   2.1

Carbon concentration

   lb/gallon   0.21

Carbon loading (Au + Ag)

   oz/ton   214

Carbon consumption

   lb/ton   0.06

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 221

May 27, 2026


LOGO         LOGO

 

Description

   Units    Value

Desorption/Electrowinning/Refining

     

Elution method

      Pressure Zadra

Carbon batch size

   ton    2.2

Elution cycles per week

   number    7

Furnace capacity, Au + Ag

   lb/smelt    57.5

Cyanide Destruction

     

Cyanide reduction system

      SO2 /air

Residence time, max for design

   minutes    90

CNWAD in feed, maximum for design

   ppm    200

CNWAD discharge, not to exceed

   ppm    30

CNWAD discharge target for design

   ppm    15

SO2 addition

   lb/lb CNWAD    6.4

Hydrated lime addition

   lb/lb CNWAD    10.8

Cu addition

   lb/lb CNWAD    0.11

 

14.3

Process Flowsheet Development

The process flowsheet was developed based on information from the metallurgical testwork as outlined in Section 10. The crushing and grinding circuit sizing were determined using Bruno and Ausgrind (Ausenco’s in-house power-based comminution model) simulations, respectively. The flowsheet developed previously was modified to a simpler, lower capital cost alternative comprising:

 

   

two-stage crushing circuit

 

   

grinding circuit

 

   

hybrid leach-CIL circuit with pre-aeration

 

   

mercury removal circuit

 

   

cyanide destruction.

The simplified overall flowsheet is shown in Figure 14-1. The plant site layout is shown in Figure 14-2.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 222

May 27, 2026


LOGO         LOGO

 

Figure

14-1:  Simplified Overall Flowsheet

 

LOGO

Source: Ausenco, 2020.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 223

May 27, 2026


LOGO         LOGO

 

Figure

14-2: Proposed Plant Site Layout

 

LOGO

Source: Ausenco, 2020.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 224

May 27, 2026


LOGO         LOGO

 

14.4

Overall Process Description

The plant feed will be hauled from the underground mine to a mobile crushing facility that will include a jaw crusher as the primary stage and a cone crusher for secondary size reduction. The crushed ore will be ground by a ball mill in closed circuit with a hydrocyclone cluster. The hydrocyclone overflow with P80 of 150 mesh (106 µm) will flow to a leach-CIL recovery circuit via a pre-aeration tank.

Gold and silver leached in the CIL circuit will be recovered onto activated carbon and eluted in a pressure Zadra-style elution circuit and then precipitated by electrowinning in the gold room. The gold-silver precipitate will be dried in a mercury retort and then mixed with fluxes and smelted in a furnace to pour doré bars. Carbon will be re-activated in a carbon regeneration kiln before being returned to the CIL circuit. Mercury is collected and shipped off site for third party storage.

CIL tailings will be treated for cyanide destruction prior to pumping to the TSF for disposal.

 

14.4.1

Crushing Circuit

The crushing facility will be a two-stage crushing circuit that will process the run-of-mine (ROM) ore at an average rate of 45 tons/hour. The major equipment and facilities at the ROM receiving and crushing areas will include:

 

   

ore stockpile

 

   

ROM hopper

 

   

vibrating pan feeder

 

   

primary jaw crusher

 

   

coarse ore screen

 

   

secondary crusher surge bin

 

   

secondary crusher vibrating feeder

 

   

secondary cone crusher

 

   

fine ore bin

 

   

feed and product conveyors.

Ore will be trucked from underground and dumped directly into the ROM hopper or onto the outdoor stockpile during crushing circuit downtime. A front-end loader will reclaim ore from the stockpile and move it to the ROM hopper as necessary.

The ROM hopper will continuously feed a vibrating pan feeder which will discharge into the primary jaw crusher. After primary crushing, the ore conveyor will bring the ore to a coarse ore screen. A belt magnet at the end of the ore conveyor will be present to prevent pieces of metal from continuing onto the coarse ore screen.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 225

May 27, 2026


LOGO         LOGO

 

Oversize from this screen will be transferred by the secondary crusher feed conveyor to the secondary crusher surge bin. This conveyor will be fitted with a metal detector for the secondary crushing circuit to be temporarily shut down for tramp metal removal. Ore from the secondary crusher surge bin will pass over the second crusher vibrating feeder and into the secondary crusher. After secondary crushing, the ore will recirculate to the coarse ore screen in combination with ore from the primary jaw crusher via the ore conveyor.

Undersize from the coarse ore screen will be taken by the product conveyor to the fine ore bin. The product conveyor will have a weightometer to monitor the crushing circuit throughput.

The fine ore bin discharge feeder will feed ore from the fine ore bin onto the ball mill feed conveyor and over to the grinding circuit and will be fitted with a weightometer to provide data for feed-rate control to the grinding circuit.

 

14.4.2

Grinding Circuit

The grinding circuit will have an average feed rate of 34.2 tons/hour and will consist of a ball mill and a cyclone cluster in a closed circuit. The recirculating load will have a maximum of 350%. The grinding circuit will be designed for a product size P80 of 150 mesh (106 µm). The major equipment in the primary grinding circuit will include:

 

   

one 12-ft diameter (inside shell) by 16-ft effective grinding length (EGL) single-pinion ball mill driven by a single 1,341 hp fixed-speed drive motor; and

 

   

one cyclone cluster.

As required, steel balls will be added into the ball mill using a ball bucket and ball charging chute to maintain grinding efficiency.

Crushed ore will travel along the ball mill feed conveyor and discharge directly into the ball mill via the mill feed chute. Process water will be added to reach a pulp density of 72% solids (by weight) through the ball mill, which will then discharge to the cyclone feed pump box. Trash or broken mill balls will be discharged to a scats bunker and removed by a front-end loader. Additional process water will be added to the cyclone feed pump box to achieve a density of 63.5% w/w solids, which will then be pumped to the cyclone cluster. The cyclone underflow will recirculate to the mill feed chute. The cyclone overflow will discharge at 45% w/w solids and report to a trash screen. Trash screen oversize will be sent to a trash bin. The slurry will then flow by gravity to the pre-aeration tank.

Maintenance activities in the grinding and classification area will be serviced by a mill area crane, and a grinding area hoist, which will be used for ball mill charging duties and minor lifts. Spillages in the grinding and classification area will be pumped by the grinding area sump pump into the cyclone feed pump box.

 

14.4.3

Leach/CIL

A pre-aeration tank is included ahead of the leach circuit, as testwork showed this reduced consumption of cyanide and improved recovery. Testwork determined that the optimal leach residence time for gold is 24 hours.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 226

May 27, 2026


LOGO         LOGO

 

The adsorption circuit configuration selected was a hybrid leach–CIL circuit (two leach, seven CIL tanks). This circuit configuration is beneficial as it achieves higher loadings of gold on carbon (gold is fast-leaching and approximately 85% of gold is expected to be dissolved before adsorption, resulting in higher loaded carbon grades in the first adsorption tank). This translates into lower soluble losses and a smaller elution circuit size. Selection of identical tank sizes for leach and CIL simplifies tank access and reduces maintenance spares holding. Each tank has a capacity of 42,250 gallons.

The pre-aeration tank will mix the cyclone overflow with low-pressure air. Slurry will overflow the pre-aeration tank to the first leach tank, where lime will be added at a rate of 2.1 lb/ton of feed. Cyanide will be added into both leach tanks at a rate of 0.68 lb/ton of feed, together with low-pressure air.

The slurry will then overflow into seven CIL tanks. The first four CIL tanks will also be fed low-pressure air. Barren carbon will be added to the last CIL tank and will travel up through the circuit in the opposite direction from the slurry flow (counter-current flow). Carbon will advance once per day with carbon transfer pumps, which pump carbon-laden slurry to the next tank in the train. Carbon will be retained in the tanks after the transfer with inter-stage screens, which will have mesh baskets sized to allow slurry to pass through but not the loaded carbon.

Leached tailings will overflow the last tank to the detox tank which in turn will overflow to the carbon safety screen. This screen will collect carbon that would otherwise be lost to the tailings in the event of a hole in one of the inter-stage screens. Loaded carbon will be pumped from the first CIL tank to the elution circuit via a loaded-carbon screen, which will separate the carbon from slurry and send the slurry back to the leach circuit.

 

14.4.4

Carbon Management

 

14.4.4.1

Acid Wash

Loaded carbon from the leach circuit will be loaded into an acid-wash column, where it will be submerged in a 3% w/w hydrochloric acid solution in order to dissolve lime scale that would otherwise interfere with the elution and adsorption process. After soaking for 30 minutes, the acid will be drained, and two bed volumes of raw water will be circulated through the column to rinse and neutralize the acid from the carbon. After rinsing, the carbon will be pumped to the elution column via carbon-transfer water.

 

14.4.4.2

Carbon Elution

A pressure Zadra circuit was selected for elution of gold and silver from carbon due to the small carbon processing requirements of the CIL circuit and unknown water quality from the raw water wells. A pressure Zadra circuit is less complicated than comparable alternatives, and is less sensitive to poor water quality, which makes it a better choice in this instance.

Strip solution (eluate) will be made up in the strip-solution tank using raw water dosed with 2% w/w sodium hydroxide and 0.2% w/w cyanide to form an electrolyte for the electrowinning process. This solution will be circulated through the elution column via an eluate heater, which heats the solution, the carbon, and the column to 275°F. The elution system will be pressurized at a maximum pressure of 65 psi (450 kPa) to keep the solution from flashing to steam in the heater or elution column.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 227

May 27, 2026


LOGO         LOGO

 

A recovery heat exchanger will transfer heat from the hot pregnant solution exiting the column to the incoming solution before passing through the solution heater. This will reduce the energy required to maintain the solution temperature and cool the pregnant solution before it enters the electrowinning cell. Once the required system temperature is reached, the hot pregnant eluate solution will be directed to the electrowinning cell, where the metals will be plated onto cathodes. Solution continues to circulate through the elution column and electrowinning cell. The process will continue to deposit metals into the electrowinning cell for a maximum of 16 hours.

 

14.4.4.3

Carbon Regeneration

At the end of the elution cycle, the barren carbon will be transferred to the regeneration kiln feed hopper where it will be fed into the regeneration kiln. The kiln will regenerate the carbon by burning off any organic material fouling the carbon that would hinder its ability to absorb metals in the CIL circuit. The kiln’s operating temperature will be 1,382°F. The kiln will be fitted with mercury abatement equipment to capture residual mercury on barren carbon.

Regenerated carbon will exit the kiln and report to the water-filled quench tank. The quench tank will serve as a holding place for the carbon while it is waiting to be returned to the circuit. Regenerated carbon will be pumped from the quench tank through a barren carbon screen to remove fines as well as dewater the carbon. Oversize from the screen will then re-enter the CIL circuit via the CIL tank at the end of the bank.

 

14.4.4.4

Carbon Transport Water

All carbon movements in the elution and regeneration circuits will be accomplished using carbon transport water. A transport-water tank and pump will supply transport water to carbon movement demands as needed. The acid wash and elution columns will be fitted with internal strainers to allow the transport water to drain out while the column retains the carbon.

Transport water will pick up fines when moving carbon due to the attrition associated with carbon movement. The transport water tank will be periodically drained to tailings.

 

14.4.5

Gold Room

The gold room will house the electrowinning cell, smelting furnace, and associated support equipment within a secured area.

One day per week, the electrowinning cell will be opened so that sludge can be cleaned out manually with a high-pressure water hose. Sludge from the clean-up will flow by gravity to the sludge settling tank and into the gold room sludge filter press to be dewatered. Dewatered sludge will then be transported manually using a tray to the mercury retort oven for mercury removal as well as simultaneous drying. Mercury collected will be sent off site for third-party processing.

Dried sludge will be removed from the oven the following day and combined with fluxes in a flux mixer before reporting to the smelt furnace. Once all the mixture has been added to the furnace and enough time has elapsed for the material to fully melt, the slag will be poured into a conical slag pot. The liquid metal will then be poured into molds on a mound tray. Cooled doré will then be cleaned, weighed, and stamped. The bars will be placed in a vault to await shipment to a refinery.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 228

May 27, 2026


LOGO         LOGO

 

Dust collection will be provided in the gold room for smelting. Extraction fans are planned for the kiln, electrowinning cell, retort/drying oven, and smelting-furnace off gasses. All extraction fans will lead to a gas scrubbing system.

 

14.4.6

Cyanide Detoxification and Tailings Deposition

A cyanide-destruction circuit will be included in the design to comply with tailings-discharge permit requirements. Testwork shows that SO2/air process was an effective detoxification method at reducing weak-acid dissociable (WAD) cyanide levels to 15 mg/L (30 mg/L maximum).

The CIL tailings will be pumped to the cyanide detoxification tank, where lime will be added to buffer pH, copper sulfate will be added as a reaction catalyst, and sodium metabisulfite (SMBS) will be added as an SO2 source. The tank is sized to provide 90 minutes of residence time for the reaction to reach completion.

Detoxified slurry will overflow to the tailings pump box where it will be pumped to the TSF by the final tailings pumps. At the TSF, the tailings will be deposited using spigot manifolds positioned along the rim of the impoundment to create low-angle deposition beaches. The position of the spigot manifolds will be moved periodically to produce an even beach head and push decant water towards the decant water pool. A pontoon-mounted decant-return water pump will be provided to pump decant water back to the process water tank for re-use in the plant.

 

14.4.7

Reagent Handling and Storage

Reagents will be prepared and stored in separate self-contained areas within the process plant and delivered by individual metering pumps or centrifugal pumps to the required addition points. Acidic and basic reagents will be stored and mixed in physically separated areas to ensure no exposure of cyanide to acidic chemicals, which would generate hydrogen-cyanide gas.

Estimated reagent consumptions are as follows:

 

   

Lime: 6.3 lb/ton of ore processed

 

   

Sodium cyanide: 0.91 lb/ton of ore processed

 

   

Sodium metabisulfite: 3.6 lb/ton of cyanide processed.

 

14.4.7.1

Hydrated Lime

Preparation of hydrated lime slurry will require:

 

   

a bulk storage silo

 

   

a mixing tank

 

   

dosing pumps feeding a ring main

 

   

automatically controlled dosing point from the ring main.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 229

May 27, 2026


LOGO         LOGO

 

Hydrated lime will be used in leaching and detoxification for pH control. Hydrated lime powder will be delivered to site by bulk tankers and blown into the lime bulk storage silo. When the mixing-tank is low, hydrated lime will be added to the tank via a rotary valve and screw feeder. Process water will be added at the same time to maintain the mixture strength of 20% w/w, forming a suspended lime slurry.

The suspended lime slurry will be distributed to the various dosage points via a ring main that provides constant flow to various destinations. Dosing will be accomplished with drop lines off the ring main with automated on-off valves that open when pH is low and close when the target pH is reached.

 

14.4.7.2

Sodium Cyanide

Storage and distribution of sodium cyanide (NaCN) will require:

 

   

a bulk storage tank

 

   

a ring main

 

   

dosing pumps.

NaCN will be used in the leach circuit as a lixiviant and in elution as a carbon-stripping aid. Aqueous sodium cyanide will be delivered to site by bulk tanker at 30% purity and emptied into the sodium cyanide storage tank. NaCN solution will be distributed to the various dosage points via a ring main that provides constant flow to various destinations.

 

14.4.7.3

Sodium Hydroxide

Preparation of sodium hydroxide (NaOH) will require dosing pumps. NaOH will be delivered to site in 264.2-gal totes at a solution strength of around 50% w/w. New totes will be lifted onto a mount using a forklift. Dosing will be done at full strength using dedicated positive-displacement metering pumps. NaOH will be used as an electrolyte in carbon elution/electrowinning.

 

14.4.7.4

Sodium Metabisulfite

Preparation of SMBS will require:

 

   

a bulk handling system

 

   

mixing and holding tanks

 

   

dosing pumps.

SMBS will be a source of SO2 for cyanide destruction with the SO2/air process. It will be delivered to site in 1.1-ton bulk bags.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 230

May 27, 2026


LOGO         LOGO

 

SMBS will be held in the SMBS storage tank after it is mixed. When the storage-tank is low, a SMBS mixture will be started by dropping a bulk bag of SMBS onto a bag breaker, which discharges SMBS into the mix tank. The mix tank will have been previously filled with the required amount of process water to produce a mixture strength of 20% w/w. Once mixing is complete, the SMBS will be dosed from the storage tank to the cyanide detoxification circuit. There will be two positive displacement metering pumps dedicated to this process, one of which will be in place as a spare.

 

14.4.7.5

Copper Sulfate

Distribution of copper sulfate (CuSO4) will require dosing pumps. CuSO4 will be delivered to site in 53-gal drums at a solution strength of 15% w/w. New drums will be listed onto a mount using a forklift. Dosing to the detoxification circuit will be done using dedicated positive-displacement metering pumps.

 

14.4.7.6

Hydrochloric Acid

Distribution of hydrochloric acid (HCl) will require a dosing pump. HCl will be used to remove lime scale from loaded carbon in the acid-wash column of the elution circuit. HCl will be delivered in 264.2-gallon totes at 32% w/w solution strength and will be housed in the reagent handling area.

Raw water will be added to the HCl to a strength of 3% w/w by inline mixing ahead of the acid-wash column.

 

14.4.8

Air Supply and Distribution

 

14.4.8.1

Low-Pressure Air

Two low-pressure air blowers will supply air to the pre-aeration, leach, and detoxification circuits. The installed blowers will be multiple-stage, centrifugal-type blowers and will be used with a “blow-off” arrangement to adapt to fluctuations in air demand.

 

14.4.8.2

Plant and Instrument Air

Two plant-air compressors (duty/standby) will provide high-pressure compressed air, to meet the demand for plant and instrument-air requirements. Wet plant air will be stored in the plant-air receivers to account for variation in demand prior to being distributed through the plant. Wet air will report to cyanide offloading. Instrument air will be filtered then dried in the instrument-air dryer before reporting to the gold room or general plant distribution.

 

14.4.9

Water Supply and Distribution

 

14.4.9.1

Raw Water

Raw water will be pumped from borehole wells via a well water pump to the raw-water storage tank. Raw water in the raw-water storage tank will be used to supply the process water tank, gland water, reagent mixing, and fire-protection requirements. The raw water tank is sized to include a fire water reserve.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 231

May 27, 2026


LOGO         LOGO

 

14.4.9.2

Potable Water

Potable water will be sourced from the raw water tank and treated in the potable water treatment plant. Treated water will then be stored in the potable-water storage tank for distribution by two potable-water pumps in a duty/standby configuration.

 

14.4.9.3

Gland Water

Gland water will be supplied from the raw-water tank and distributed to the plant by two gland-seal water pumps in a duty/standby configuration.

 

14.4.9.4

Process Water

Process water primarily consist of TSF reclaim water. Process water will be stored in the process water storage tank and distributed by two process water pumps, in a duty/standby configuration.

 

14.5

Personnel

The number of process operations and maintenance personnel is provided in Section 18.2.3.5.

 

14.6

Sampling and Metallurgical Laboratory

The process plant will be equipped with automatic samplers to collect shift and routine samples for aqua-regia digestion, AA analysis, and fire assays. Samples to be taken will include head, intermediate products, tailings, and doré. The data obtained will be used for product quality control, metal accounting and process optimization.

The metallurgical laboratory will perform metallurgical tests for quality control and optimization of the process flowsheet. The laboratory will include equipment such as laboratory crushers, ball mill, sieve screens, bottle rollers, leach reactors, balances, DO meters, and pH meters.

 

14.7

Projected Energy Requirements

The installed power for the process plant will be 4,445 hp and the power consumption is estimated to be 72 kWh/ton processed.

 

14.8

Project Water Requirements

The overall projected plant water balance is shown in Figure 14-3. Raw water demand is projected to be 47,023 gallons per day (178 m3/day).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 232

May 27, 2026


LOGO         LOGO

 

Figure

14-3: Projected Daily Plant Water Balance , at average LOM throughput

 

LOGO

Source: Ausenco, 2026.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 233

May 27, 2026


LOGO         LOGO

 

15

INFRASTRUCTURE

 

15.1

Introduction

Infrastructure contemplated in the FS includes:

 

   

Underground mine, including portal and decline

 

   

Roads: main access road, site access road, borrow pit haul road, tailings storage facility haul road, temporary waste rock storage facility haul road, explosives light vehicle access road and ventilation raise and laydown light vehicle access road

 

   

Site main gate and guard house

 

   

Administration building, training, first aid, change house and car park

 

   

Control room

 

   

Reagent storage area

 

   

Gold room

 

   

Assay laboratory and sample preparation area

 

   

Plant workshop and warehouse

 

   

Truck shop, warehouse, wash pad

 

   

Fuel facility, fuel storage and dispensing

 

   

Water wells

 

   

14.4 kV overland power line

 

   

Fresh water supply and treatment

 

   

Raw water tank

 

   

TSF

 

   

Temporary Waste Rock Storage Facility (TWRSF)

 

   

Explosives magazine.

A layout of the proposed major infrastructure is included in Figure 15-1.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 234

May 27, 2026


LOGO         LOGO

 

Figure

15-1:  Proposed Infrastructure Layout Plan

 

LOGO

Source: Ausenco, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 235

May 27, 2026


LOGO         LOGO

 

15.2

Access

Access to the Project area is described in Section 4. The FS envisages that the main access road to Grassy Mountain will use an existing BLM road to the site. This road is approximately 17 miles long and will be upgraded to include some straightening and widening in portions.

 

15.3

Temporary Waste Rock Storage Facility (TWRSF)

The following summarizes the results and interpretations for the TWRSF based on data collected and engineering means and methods presented in the 2021 Detailed Design Report (Golder, 2021d).

Waste rock materials generated during mining will be stockpiled in a TWRSF near the TSF for use as either cement rock backfill to support the underground mining operation or as an operational layer above the tailings surface for closure as discussed in Section 15.5.6. As required by the Oregon Administrative Rule, the potential sulfides in the waste rock material requires the TWRSF to be a geomembrane-lined facility. The containment and drainage collection systems installed below the TWRSF will be the same systems used for the TSF impoundment basin described in Section 15.5.

Above the geomembrane liner, a collection system consisting of perforated piping will be installed within the drainage layer to collect water coming in contact with the waste rock. Captured precipitation infiltrating through the waste rock will be conveyed to the TSF reclaim pond for monitoring and management. The TWRSF collection pipe will remain isolated from the TSF underdrain collection system so the water can be handled separately, if necessary.

The location of the TWRSF, adjacent to the TSF, will allow the lining system to tie into the TSF lining system to provide continuous containment (see Figure 15-2). The TWRSF collection pipe will gravity drain through the TSF impoundment where it will be installed within the TSF drainage layer and ultimately outlet at the TSF Reclaim Pond for independent monitoring and management.

During reclamation, remaining waste rock (if any) stockpiled on the TWRSF will be removed and placed as an operation layer above the tailings surface as part of the TSF reclamation strategy. The TWRSF lining system will either be removed or buried upon completion of mining operations. Further discussion of the TWRSF closure strategy is discussed in Section 17.8.

 

15.4

Basalt Borrow Quarry

The Basalt Borrow Quarry will be located on the east side of the mine area (refer to Figure 15-2) where there are basalts that are believed to be suitable for construction, mine-backfill and reclamation materials:

 

   

Construction.

 

   

Run-of-mine (ROM) material for fill and TSF-embankment construction, as required.

 

   

Screened and processed materials for drainage and filter materials in the TSF and TWRSF, as required; Backfill: backfill and CRF material for backfilling of underground stopes; crushed to -6 inches.

 

   

Reclamation: screened and processed materials for drainage and filter materials, as required.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 236

May 27, 2026


LOGO         LOGO

 

Borrow material from the Basalt Borrow Quarry will be mined using contract mining. During initial construction, where more material is needed, the borrow mining will use larger equipment, while smaller equipment will be used during production when the amount of material required is reduced. A small contractor laydown-yard is planned near the main borrow source area.

 

15.5

Tailings Storage Facility

The following summarizes the results and interpretations for the tailings storage facility based on data collected and engineering means and methods presented in the 2021 Tailings Storage Facility and Temporary Waste Rock Storage Facility detailed design report (Golder, 2021d).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 237

May 27, 2026


LOGO         LOGO

 

The TSF will be constructed in three primary stages to store a total of 3.64 Mt of tailings and industry-accepted design criteria for geotechnical stability and flood events during operations and long-term closure (passive care). The combined tailings dam embankment and impoundment basin will occupy an ultimate footprint of approximately 108 acres (4.705 million sqft), as shown on Figure 15-2. The TSF centroid is located is located in mine grid at 15,865,300 N and 1,543,500 E approximately 0.3 mi west and 0.1 mi north of the overall mine site centroid.

Figure 15-2:  Overall TSF Layout

 

LOGO

Source: Golder, 2021d.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 238

May 27, 2026


LOGO         LOGO

 

Conventional tailings are transported to the TSF via a tailings delivery pipeline from the mill. Tailings are then deposited into the TSF impoundment from the staged perimeter road via sub-aerial deposition. As tailings are deposited, free water separates from the slurry mix to form the supernatant pool. Through consolidation and seepage, additional water reports to the impoundment underdrain system where it drains via gravity into the reclaim pond system. Water recovery from the TSF will include independent pumping and piping systems from the supernatant pool to and reclaim pond which will combine into a single return water system for reuse at the mill.

Non-contact stormwater is managed through a series of permanent and temporary stormwater diversion channels constructed upgradient of the TSF. Precipitation falling on the TSF and areas downgradient of the stormwater channels ultimately reports to the supernatant pool where it is incorporated into the process circuit.

Additional details regarding design criteria, methodology, and engineering evaluations of the TSF are presented in the following sections.

 

15.5.1

Topography, Drainage, and Vegetation

In general, the mine site and surrounding area has rolling topography with bedrock exposed at or near the ground surface in upland and hill areas, including Grassy Mountain proper. Within the TSF area, as topographic elevation drops, the surrounding hills transition into broad valleys with shallow alluvial soils overlying deeper lacustrine clays.

The TSF area generally slopes from south to north at about two percent along the valley floor. Valley wall slopes to the east and west ranging from about 10% to 15%, and about 5% in the south along the higher valley slopes in the southern portion of the TSF basin.

Vegetation across the site generally consisted of moderately dense native shrubs and grasses. No surface water, perennial streams, or springs were observed within the TSF footprint or TWRSF areas at the time of the geotechnical field investigations.

 

15.5.2

Past Studies, Subsurface Investigations, and Civil Design

Several previous studies and investigations have been completed to support various scoping studies and designs of the TSF. Golder Associates USA Inc. (Golder) utilized information obtained from the following prior studies for this TSF design in conjunction with the FS Project design criteria defined by Paramount and Ausenco:

 

   

Siting Study Letter Report titled Grassy Mountain Project – Tailings Storage Facility Siting and Trade-off Study. December 2016 (Golder 2016b). Updated for Consolidated Permit Application in September 2019 (Golder 2019b).

 

   

Design Report titled Pre-feasibility Design, Tailings Storage Facility for Calico included a geotechnical subsurface investigation at the proposed TSF site in December 2017 consisting of 15 geotechnical borings and excavating 44 test pits in the project area (Golder 2018b).

 

   

Design Report titled Detailed Design, Tailings Storage Facility and Waste Rock Dump for Calico (Golder 2019c) included:

 

   

March 2019 – six geotechnical boreholes within the TSF area and laboratory testing;

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 239

May 27, 2026


LOGO         LOGO

 

   

April 2019 – geotechnical tailings testing program; and

 

   

July 2019 – 11 cone penetration test soundings within TSF area.

 

   

Design Report titled Detailed Design, Tailings Storage Facility and Temporary Waste Rock Storage Facility for Calico (Golder 2021d) included a geotechnical subsurface investigation included 16 test pits at the proposed closure cover borrow areas and 2 test pits within the TWRSF footprint.

 

15.5.3

 Design Objectives

The TSF design was developed by Golder using designs and methods that protect against impacts to groundwater in accordance with State and Federal environmental and dam safety guidelines and regulations. The dam design as presented exceeds the dam safety requirements of OAR 625 Division 20 – Dam Safety for a Low Hazard dam.

In July 2020, the Oregon Water Resources Department (OWRD) issued approval for the TSF based on the November 2019 Revision 0 design confirming the Low Hazard designation (OWRD 2020). In July 2025, WSP submitted a permit extension request to the OWRD provide approval continuation to the dam safety permit for an additional five years (WSP 2025). OWRD provided email approval extension in July 2025 (OWRD 2025).

 

15.5.3.1

 Basis of Design

The TSF consists of an earth- and rock-fill dam spanning a shallow valley at the north limits of the TSF site to impound tailings to the south. A saddle dam constructed along the western ridge will be required beginning in Stage 2. The dam will be developed using concepts that will provide a safe and stable dam during all stages of construction, operation, and closure. The impoundment basin will be lined with multi-layered composite containment system consisting of an enhanced geosynthetic clay liner (GCL), leak detection, and high-density polyethylene (HDPE) geomembrane liner to contain the tailings solids and fluids. The lining system will extend to the upstream crest of the embankment. Tailings will be transferred to the TSF with an average solids concentration of 42.4%, by weight through a slurry pipeline from the mill.

 

15.5.3.2

 Mill Throughput

Upon completion of plant commissioning, tailings are anticipated to be delivered to the TSF via a slurry pipeline. Total mill throughput for LOM is approximately 2.4 Mtons.

 

15.5.3.3

 Tailings Density and Storage Capacity

Geotechnical testing and consolidation modelling performed by Golder estimates a tailings settled dry density of 80 lb/ft3. Based on the TSF design, the Stage 3 TSF will provide a total storage capacity of 3.64 Mtons. However, for the LOM, only 2.4 Mtons are planned to be delivered to the TSF, and, therefore, only Stages 1A, 1B, 2, and a portion of Stage 3 will be required for this Study’s LOM plan. The design capacity considerations for each stage are outlined in Table 15-1.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 240

May 27, 2026


LOGO         LOGO

 

Table 15-1:  Stage Capacity Relationship

 

Stage

  

Elevation (ft)

  

Maximum Tailings
Surface Area (acres)

  

Storage Capacity (M tons)

  

Main Embankment Crest

  

Maximum Tailings
Surface

  

Stage

  

Cumulative

1A

   Varies (Min. 3583)    3581    42.0    0.40    0.40

1B

   Varies (Min. 3595)    3593    44.7    0.58    0.98

2

   Varies (Min. 3609)    3607    59.5    1.06    2.04

3

   Varies (Min. 3622)    3620    83.0    1.60    3.64*

 

*

Additional storage capacity is available with the Stage 3 expansion. During operation, construction of Stage 3 may be optimized for the LOM requirement, resulting in a lower Stage 3 capital construction cost.

 

15.5.4

 TSF Design

 

15.5.4.1

 Embankment Construction

The embankments will be constructed in three primary stages. Stage 1 will be separated into two intermediate stages (Stage 1A and 1B). Stage 2 and Stage 3 will be constructed as downstream raises along the north and west embankments. The embankments will be constructed of soil and/or rock materials using downstream construction methods. Suitable embankment materials will be generated from the on-site basalt borrow area and during impoundment grading operations.

The embankments will have a maximum overall upstream slope of 3H:1V, with a downstream slope of 2.5H:1V. The overall embankment slopes are suitable for long-term geotechnical stability, closure, and meeting Oregon Administrative Rules requirements. The north and west embankments will have a maximum height of 84 feet and 30 feet, respectively. The crest width of the north embankment will be 50 ft, and the smaller west embankment will have a 30-ft wide crest. The TSF is designed as a “zero discharge” facility to meet OAR requirements. To achieve this, the facility will be a 100% geomembrane-lined facility with a continuous, engineered lining system extending across the impoundment basin and the upstream slope of the embankments.

Downstream construction will be accomplished by extending new embankment against the existing downstream slope of the previous stage and then raising the embankment up to the new crest elevation for each stage as shown in Figure 15-3.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 241

May 27, 2026


LOGO         LOGO

 

Figure 15-3:  TSF Main (North) Embankment Cross-section

 

LOGO

Source: Golder, 2021d.

 

15.5.4.2

 Containment and Underdrain System

To achieve “zero discharge” and provide environmental containment as required by OAR, the composite lining system within the impoundment basin will consist of (from bottom to top) a six-inch to 12-inch thick prepared subgrade, a 300-mil thick enhanced geosynthetic clay liner, 80-mil HDPE geomembrane liner, an 18-inch thick drainage layer, and a six-inch thick filter layer. An underdrain collection system consisting of perforated piping will be located within the drainage layer to promote drainage of the tailings. The upstream slope of the embankments will use the same composite lining system, but without the overlying piping, drainage and filter layers.

 

15.5.4.3

 Tailings Deposition Management and Return Water

A reclaim pond, located downstream (north) of the TSF, will capture all tailings draindown collected in the underdrain collection system from the tailings. To achieve “zero discharge” and provide environmental containment as required by the Oregon Administrative Rules, the lining system for the reclaim pond will consist of (from bottom to top): a prepared-in-place subgrade, 60-mil HDPE secondary geomembrane liner, HDPE geonet, and 80-mil HDPE geomembrane primary liner. The geonet located between the two geomembranes will serve as the leakage collection and recovery system.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 242

May 27, 2026


LOGO         LOGO

 

The supernatant pool will be maintained away from the embankments on the eastern side of the facility by controlled deposition of tailings from spigots installed around the perimeter of the facility. Water separating from the tailings solids after deposition will be managed with two independent return-water systems. One will manage flows collected in the reclaim pond from the underdrain collection systems and the other will manage water collected in the supernatant pool. The supernatant pool will be managed with a pump installed either on the eastern edge of the facility or on a floating barge within the pool. Water from both systems will be returned to the mill for use in the process circuit. At all times, process fluid pipelines will be located above secondary containment that consists of either geomembrane liners or reinforced concrete containment structures.

Precipitation falling on area downgradient of the diversion channels and above geomembrane-lined areas will is captured and incorporated into the process circuit. Seasonal fluctuations in precipitation and evaporation are accounted for in the process fluid water balance prepared by Golder.

 

15.5.4.4

Surface Water Management

The TSF will be capable of storing runoff from tributary areas and direct precipitation on the facility resulting from a 500-year, 24-hour storm event, as well as an allowance for wave run-up due to wind action. Permanent and temporary stormwater diversions will collect and divert a majority of the stormwater runoff around the facility to a natural drainage on the north side of the TSF.

 

15.5.4.5

Geotechnical Stability

The embankments are designed by Golder to be geotechnically stable during normal operation, and during the design seismic event. For this design, Golder performed a site-specific seismic and faulting hazard assessment to estimate peak ground motions resulting from various seismic events. The maximum credible earthquake (MCE) was selected as the design seismic event for long-term closure. This selected design seismic event is suitable for any hazard classification determined by regulatory agencies.

 

15.5.5

Monitoring

The TSF design was advanced to construction-level to support on-going State and Federal permitting. To support construction-level design and permitting, Golder prepared a detailed geotechnical monitoring plan that defines the roles and responsibilities of key stakeholders (Owner, operator, engineer) for safe and stable TSF construction and operation. Monitoring will be accomplished through both measurements of the monitoring points and visual observations of surface conditions.

The geotechnical monitoring plan (Golder 2021d) provides definition on normal and abnormal operating conditions. A network of monitoring instruments will be installed during each stage of construction to monitor critical geotechnical conditions as they relate to dam stability and environmental containment. Trigger actions response plans have also been developed by Golder to guide key stakeholders in their response to specific conditions.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 243

May 27, 2026


LOGO         LOGO

 

15.5.6

Closure

When mining operations are complete, active tailings deposition from the mill into the TSF will cease. Water collected in the reclaim pond will be recirculated to the supernatant pool for active water management. Over time, the supernatant pool will evaporate and the underdrain flows reporting from the TSF will reduce as the tailings consolidate and drain.

Under the conceptual closure plan, once the tailings surface no longer has a free water surface and the tailings continue to desiccate and densify, a closure cover will be constructed over the tailings surface and TSF embankments. The conceptual closure plan recommends that installation of the closure cover is at a point in time where majority of the tailings consolidation has occurred and is not expected to negatively impact drainage of the closure cover.

The closure cover above the tailings surface will be constructed with the following (bottom to top):

 

   

Operational layer of waste rock (if available) or other materials to provide vehicle access (as needed).

 

   

4 to 12 inches of Liner bedding (if required).

 

   

60-mil double sided textured linear low-density polyethylene (LLDPE) geomembrane liner.

 

   

12 inches of non-acid generating granular drainage layer.

 

   

12 ounce per square yard (oz/sy) non-woven geotextile.

 

   

12 inches of growth medium, scarified and revegetated.

The TSF embankment closure cover will consist of 12 inches of growth medium placed on the crest and downstream slopes of the TSF embankments. After placement, the growth medium will be scarified and revegetated.

Closure cover material will be sourced from the Closure Cover Borrow Areas located northwest of the basalt quarry and southwest of the TSF.

The remaining waste rock (if any) stockpiled on the TWRSF will be removed and placed as an operation layer above the tailings surface when it is safe to do so. The TWRSF lining system will either be removed or buried upon completion of mining operations. Stormwater falling on the TSF and upgradient catchment areas, below the permanent diversion channels, will be routed over the covered impoundment surface to a closure drop chute channel located at the eastern abutment of the north embankment. The closure drop chute and impoundment surface swale are designed to safely convey stormwater flows resulting from a 500-year, 24-hour storm event.

Once tailings draindown flow rates reduce to levels suitable for passive water management (depending on the long-term passive management system), the reclaim pond will be retrofitted to a geomembrane-lined evaporation pond. With installation of the closure cover and gravity drainage from the underdrain collection system, it is expected that draindown from the TSF will cease. Once drainage from the TSF has ceased, the evaporation pond will be removed.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 244

May 27, 2026


LOGO         LOGO

 

15.6

Closure Cover Borrow Areas

To support final reclamation, closure cover will be sourced from growth media stockpiles generated during construction as well as designated closure cover borrow areas as presented on Figure 15-2. During initial mine development, and staged construction of the TSF, growth media and topsoil will be stripped and stockpiled in designated locations north of the TSF and immediately west of the Basalt Borrow Quarry. During reclamation, the growth media stockpiles will be excavated and placed as vegetative closure cover. Once depleted, the Closure Cover Borrow Areas located immediately west of the Basalt Borrow Quarry and south of the TSF will be developed as additional vegetative closure cover material.

Growth media stockpiles will be constructed with maximum 2.5H:1V side slopes and re-vegetated. The Closure Cover Borrow Areas will be excavated as needed with maximum 2.5H:1V side slopes and the floor of the quarry will be graded to drain to natural drainages. Upon completion of reclamation activities, the final Closure Cover Borrow Area quarries will be re-vegetated.

 

15.7

Water Management

 

15.7.1

Non-Contact Water Management

The following summarizes the results and interpretations for the stormwater diversion channels based on data collected and engineering means and methods presented in the 2019 Hydrology Analysis and Stormwater Diversion Recommendations for the Process and Portal Pads (Golder, 2019a), 2021 Tailings Storage Facility and Temporary Waste Rock Storage Facility detailed design report (Golder, 2021d) and 2021 stormwater pollution control plan (Golder, 2021a).

The Project site is located approximately 6.5 miles northwest of Lake Owyhee in the semi-arid plateau of eastern Oregon and local landscape is typical of high mountain desert environment and rangeland. The terrain is gentle to moderate with relatively low relief. Elevation ranges from approximately 4,050 feet above mean sea level at the southeastern corner of the proposed borrow pit area to 3,330 feet above mean sea level north of the TSF reclaim pond. Drainage at the site is generally to the north in ephemeral natural drainages. No perennial streams or wetlands exist at the site.

The Project site is divided into three main hydrologic catchment areas. Each catchment area was used to size temporary and permanent diversion channels that route water around the zero-discharge process areas. The catchment areas are shown on Table 15-3 and defined as:

 

   

TSF area: All western hydrologic catchment areas draining to the TSF area; 688 acres.

 

   

Process pad and portal pad area: All interior hydrologic catchment areas draining to the processing area and portal; 12.4 acres.

 

   

Site wide area: All eastern hydrologic catchment areas draining to the planned borrow pit area and the catchment for the existing natural drainage immediately west of the borrow pit; 664 acres.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 245

May 27, 2026


LOGO         LOGO

 

The overall Project site catchment area has a total tributary area covering approximately 1,350 acres. Hydrologic catchments areas were developed based on existing topographic features and identifying areas where calculated peak flows will be required for hydraulic design of drainage improvements.

Figure 15-4:  Site-wide Hydrologic Catchment Areas

 

LOGO

Source: Golder, 2021a.

Hydrologic and hydraulic analyses were completed with weighted average soil characteristic curve numbers and time of concentrations. This model developed flows from each sub-basin for the 25- year, 24-hour; 100-year, 24-hour; and the 500-year, 24-hour storm events. The flows were used to design the surface water diversion and contact water collection channels, culverts, and outlet aprons.

The following design storm events and freeboard capacity were applied:

 

   

Permanent channels: 100-year, 24-hour storm event with freeboard (9 inches), or 500-year, 24-hour storm event without overtopping.

 

   

Temporary channels: 25-year, 24-hour storm event with freeboard (9 inches), or 100-year, 24-hour storm event without overtopping.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 246

May 27, 2026


LOGO         LOGO

 

All culverts were designed to only be in place during operation and were therefore designed to convey the 25-year, 24-hour storm event. Channel velocities were reviewed by Golder during hydraulic design of the stormwater diversion channels to determine appropriate channel lining systems for erosion protection. In most areas, unless in permanent diversion channels, the channels will be either unlined or riprap-lined with variable stone sizes.

In areas where channel velocities exceeded the reliability limits of a natural soil lining, riprap lining systems will be used. Dissipation aprons will be located at permanent channel discharge points around the TSF where run-off will be discharged into existing natural drainages to encourage a smooth transition into the existing drainage and minimize erosion to the natural slopes.

Non-contact water runoff is designed to flow into natural drainages downstream of the site to unnamed tributaries of Negro Rock Canyon that in turn discharges to the lower Malheur River.

 

15.7.2

Contact Water Management

Meteoric water contacting impacted materials at the TSF and TWRSF will be managed within the TSF process fluid water balance a discussed in Section 15.5.4.1. Meteoric water contacting process plant and associated infrastructure will be diverted through a network of contact water diversion ditches and channels to a geomembrane-lined contact water pond to be located east of the process plant.

The process plant contact water pond will be a geomembrane-lined containment pond using a dual containment and leakage collection system.

Figure 15-4 shows the proposed locations of the structures to control contact and non-contact surface water routing around the process plant site. The process plant contact water pond, designed by Ausenco, will be a geomembrane-lined containment pond using a dual containment and leakage collection system. The containment system consists of (from bottom to top):

 

   

prepared subgrade

 

   

12 inches of soil liner bedding

 

   

60-mil HDPE geomembrane liner

 

   

Geonet

 

   

80-mil HDPE geomembrane liner.

Water entering the process plant containment pond will be used in the process circuit or evaporated.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 247

May 27, 2026


LOGO         LOGO

 

Figure 15-5: Process Plant Stormwater Contact and Non-contact Catchment Areas

 

LOGO

Source: Golder, 2019a.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 248

May 27, 2026


LOGO         LOGO

 

15.7.3

Site-wide Water Balance

A high-level site-wide water balance was developed based on the following assumptions:

 

   

Annual average water demands from the process plant mass balance (estimated by Ausenco).

 

   

Usage of water extracted from dewatering operations in the process circuit and to supply the underground mining equipment (estimated by Lorax):

 

   

Low dewatering estimate = 12 gpm

 

   

Mid-range dewatering estimate = 23 gpm

 

   

High dewatering estimate = 78 gpm.

 

   

Water for underground equipment, of about 76 gpm (estimated by MDA) will be sourced from underground dewatering and raw water production and recirculated as needed.

 

   

Tailings slurry concentration of 42.4% solids, by weight, during deposition (estimated by Ausenco).

 

   

Climate conditions based on TSF water balance (estimated by Golder, 2021d).

 

   

Water collected in the process plant contact water pond will be used in the process circuit or evaporated.

 

   

Additional raw water will be supplied by the proposed production wells as make-up water.

Water demands will vary seasonally (Table 15-2).

Table 15-2: Annual Average Water Balance

 

    

Item

   M gallons/year  

Demand

   Total water for tailings discharge      92.8  

Demand total

     92.8  

Source/supply

   Raw water for elution circuit      17.2  
   Ore feed      3.6  
   Underground dewatering      12.1  
   TSF return water      47.5  
   Plant contact water pond      0.4  

Source/supply total

     80.7  

Make-up water

     12.1  

Note: Table based on average annual climate and mid-range dewatering estimate.

Water supply from the raw water production wells and mine dewatering is projected to be sufficient to support the FS mine plan requirements and during seasonal fluctuations. Water demands are expected to increase and decrease seasonally and during periods of extended dry and wet climactic years, respectively. During periods of extended dry conditions, additional make-up water from the production wells may be required. During extended periods of wet conditions, raw water from the production wells will be reduced as needed. Additionally, if operated within the design parameters, the TSF supernatant pool may be used to provide seasonal buffer for water demands. On an as needed basis, enhanced evaporation through the use of spray evaporators over the tailings surface during the dry season can be implemented.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 249

May 27, 2026


LOGO         LOGO

 

15.8

Built Infrastructure

The built infrastructure requirements are summarized in Table 15-3.

Table 15-3: Built Infrastructure Requirements

 

Item

  

Comment

Process plant    Steel-frame and metal clad building with an area of 7,000 ft2. Will include a bridge crane that comes with an electric chain hoist and trolley and control pendant
Process plant control room    Single-level modular steel container, modular building, preassembled. Will include insulated steel doors, windows, operator’s desk, soundproof and dustproof with an area of 135 ft2.
Gold room    Pre-cast masonry building of approximately 1,000 ft2. Will include an electric chain hoist and trolley
Assay laboratory    Single-level steel containers of approximately 2,715 ft2 to be situated adjacent to the process building. Will include sample receiving and preparation, fire assay, weighing room, wet analytical laboratory, dry instrument room, and utilities and storage modules. Will house the laboratory equipment for assaying, metallurgical, and environmental requirements. Dust-collection equipment will be located external to the laboratory building. The building will be serviced with power, water, air conditioning and heating, communications, air and mercury scrubbers, and fume hoods.
Process plant workshop and warehouse    Pre-engineered steel-frame and metal clad building of approximately 2,540 ft2. Will be used to perform maintenance for process equipment, as well as for the storage of equipment spare parts
Administration building    Single level modular wood frame, 80 x 110 ft for a total footprint of approximately 8,800 ft2. Will house the site management team, including general management, commercial and administration management, engineering, mine operations, senior processing, and maintenance personnel. Will be serviced with power, water, air conditioning and heating, communications.
Contractor office and laydown    Modular trailer with an area of 160 ft2
Truck workshop and warehouse    Pre-engineered steel-frame and metal-clad building with an area of 6,250 ft2. Will be positioned adjacent to the mine-office building. Will be divided into two sections, one for warehousing spare parts and tool storage and the other for a maintenance workshop. A bridge crane will be included
Vehicle wash-bay    Open-air, 50 x 50-ft concrete slab with a fluid-collection sump and oil-water separator that will be located adjacent to the truck workshop and warehouse. Wash water will be collected in the sump where settling will occur prior to the water being recirculated back to the wash system. The oil-water separation system will recover hydrocarbons prior to re-use of the wash water. The recovered hydrocarbons will be collected and shipped offsite for disposal in accordance with applicable environmental regulations.
Security gate house    Pre-assembled wood-frame modular building with an area of 325 ft2. The building will include lift gates and one turnstile. 22,350 ft of security fencing will be installed around the entire mine site, including the borrow source area. There will be a main gate where the main access road enters the site, and a second gate will be placed at the southern end of the property. The southern access gate is anticipated to remain locked with access only allowed as needed.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 250

May 27, 2026


LOGO         LOGO

 

Item

  

Comment

Explosives-storage facilities    Will be constructed at the southwest side of the mine area. This location uses a hill as a natural barrier between the explosives-storage facility and other infrastructure. Will consist of a powder magazine in accordance with current applicable explosives regulations. Dirt berms will be placed around the magazines for additional security. Explosives will be delivered to site by vendors using the main access.
Fuel    Two double-walled steel tanks will be used for diesel storage. The total volume between the two tanks is 8,250 gal. Will be used by the underground equipment. A fuel truck will be used to fuel underground equipment as required and may be used to fuel surface equipment as needed.
Air    High-pressure compressed air will be provided by one duty screw compressor, one standby screw compressor, and a duty-plant air receiver. Two high-pressure air uses: instrument air and plant air. Instrument air will be dried and then stored in a dedicated air receiver. Plant air will be fed straight from the plant air receiver without a drying step. Low-pressure air for pre-aeration tank air requirements will be provided by two duty and one standby rotary air compressor.
Communications    On-site communications will comprise inter-connected mobile and fixed systems, including a land-line telephone network, portable two-way radios, and internet. Access for internet and corporate network connection will be made via satellite connections. Underground communication with the surface will be via a leaky-feeder system

 

15.9

Camps and Accommodation

No accommodations camps are envisaged. Personnel are expected to reside in nearby communities such as Vale, OR, and Boise, ID.

 

15.10

Power and Electrical

The power supply will initially be from diesel power generators located on site. The diesel power generators will be used for approximately one year during initial construction and the initial mining of the decline. During the construction period a new power line would be constructed along the main access road to site. Once construction of the primary power lines is completed, the generators will remain on site for backup in case of power outages.

The construction of line power will deliver approximately 5.3 MW of power to site and will require a 23-mi distribution circuit, a new 69/34.5 kV to 14 MV transformer, and a new 34.5kV 67-amp regulator. The power line would be constructed from the Hope Substation near Vale to the mine site along the main access road.

The plant power distribution from the powerhouse will be via overhead powerlines. The distribution voltage to the local electrical rooms will be 14.4 kV. There will be a combination control room and motor-control-center room. This room will be pre-fabricated and loaded with electrical equipment prior to delivery to site. The power distribution from the electrical rooms will be 480 V.

The total connected load for the process plant is expected to be 4.8 MW, with an average power draw of 3.6 MW. Power requirements for the underground mine are discussed in Section 13.12.3.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 251

May 27, 2026


LOGO         LOGO

 

16

MARKET STUDIES

 

16.1

Introduction

The proposed Grassy Mountain operation will produce doré bars on site, which will then be shipped to an out of state refinery. There is currently no contract in place with any refinery or buyer for the doré.

 

16.2

Market Studies

No market studies have been completed. Gold and silver are freely-traded commodities. The doré that will be produced by the mine is considered to be readily marketable with no deleterious/penalty elements. Although mercury is present in the ore, a retort and recovery system has been included to maintain doré quality.

The doré bars are forecast to have a variable gold and silver content with an expected gold to silver ratio of 44–49% gold to 51–56% silver.

The economic analysis in Section 19 assumes that Paramount will be paid 99.9% of the gold value and 99.5% of the silver value by a refinery (Table 16-1). Ausenco conducted a benchmarking analysis that estimated refining charges of $5/oz payable gold and $0.50/oz payable silver, totaling direct refining costs of $2.0 million over the LOM.

Table 16-1: Estimated Payability and Refining Costs

 

Description

   Units    Value  

Proportion of Au

   Percent by weight content in doré bars      46  

Proportion of Ag

   Percent by weight content in doré bars      54  

Payable gold

   %      99.9  

Payable silver

   %      99.5  

Refining and sales charges Au

   $/oz      5.00  

Refining and sales charges Ag

   $/oz      0.50  

 

16.3

Metal Pricing and Projections

 

16.3.1

Economic Analysis

Project economics were estimated based on long-term flat metal prices of $3,600/oz Au, and $48.00/oz Ag, which are based on consensus forecasts from various financial institutions.

The QP notes that the pricing used in the cash flow analysis is reasonably aligned with various long-term forward-looking estimates from major international banks.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 252

May 27, 2026


LOGO         LOGO

 

Metal prices are defined daily by several commodity markets via contract trading. Some of these markets are the London Metal Exchange (LME), the Commodity Exchange (COMEX), the New York Mercantile Exchange (NYMEX), the Chicago Mercantile Exchange (CME), and the London Bullion Market Association (LBMA).

Some exchanges define prices on the spot while others, like the LBMA, set prices based on offer and demand in the morning (AM) and in the afternoon (PM). Prices are set each day, except weekends and holidays. The gold and silver PM contract values are used to define future and expected gold prices.

Given the volatility of the metal prices, medium term average gold and silver prices are often used to inform the basis metal prices for economic analysis. The tables below show the average prices calculated for each time frame based on the PM daily gold prices set at the (LBMA).

Table 16-2: Gold Price Average (LBMA PM), $/oz

 

Date

   High (1-yr)      Low (1-yr)      1-yr Avg      2-Yr Avg      3-yr Avg  
May 26 ‘26      5,297.87        3,273.17        4,152.49        3,440.98        2,976.99  

Table 16-3: Silver Price Average (LBMA PM), $/oz

 

Date

   High (1-yr)      Low (1-yr)      1-yr Avg      2-Yr Avg      3-yr Avg  

May 26 ‘26

     118.45        32.90        59.69        45.45        38.37  

Based on long-term analysis and industry consensus, median analyst metal prices were selected as representative for the economic analysis. The gold and silver prices used in the economic analysis are:

 

   

Gold price: $3,600/oz

 

   

Silver price: $48.00/oz

Metal prices were kept constant throughout the life of the Project.

 

16.3.2

Metal Pricing Forecasts

Paramount expects to commence production at Grassy Mountain within four years. Mid-term gold price forecasts by several institutions are listed in Table 16-4, seen to be in a similar range as those applied in the base case scenario in the FS.

Table 16-4: Mid-term gold price estimate by year from various organizations

 

Year

   Units      2026      2027      2028      2029      Long-Term  

Max

   $ /oz Au        6,000        6,500        6,000        5,500        4,909  

Min

   $ /oz Au        3,600        3,600        3,600        3,022        2,500  

Average

   $ /oz Au        4,760        4,799        4,372        4,036        3,603  

Median

   $ /oz Au        4,713        4,663        4,250        3,825        3,600  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 253

May 27, 2026


LOGO         LOGO

 

16.4

Contracts

Paramount has no current contracts for property development, mining, concentrating, smelting, refining, transportation, handling, sales and hedging, forward sales contracts or arrangements.

It is expected that when any such contracts are negotiated, they would be within industry norms for projects in similar settings in the U.S.

 

16.5

QP Comment

The doré that will be produced by the planned operation is readily marketable with no deleterious/penalty elements.

Metal pricing used in the economic analysis in Section 19 are based long-term flat prices of $3,600/oz Au, and $48.00/oz Ag, which are based on consensus forecasts from various financial institutions.

The QP has reviewed commodity pricing assumptions, marketing assumptions, and the potential major contracts that may be entered into and considers the information acceptable for use in estimating Mineral Resources, Mineral Reserves, and in the economic analysis that supports the FS. The QP notes that the pricing used in the cash flow analysis is reasonably aligned with various long-term forward-looking estimates from major international banks.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 254

May 27, 2026


LOGO         LOGO

 

17

ENVIRONMENTAL STUDIES, PERMITTING, PLANS, NEGOTIATIONS OR AGREEMENTS WITH LOCAL INDIVIDUALS OR GROUPS

 

17.1

Introduction

Permitting activities began in 2012 with engagement with the state and federal agencies and collection of baseline data. The draft Consolidated Permit Application (CPA) was submitted to the Oregon Department of Geology and Mineral Industries (DOGAMI) in 2019 for review and comment by state agencies which were received by Calico and integrated into the final CPA. In December 2021, Calico submitted the final CPA to DOGAMI. Calico and DOGAMI have been working together as the draft permits have been developed and are in the process of being finalized. The package of draft permits was issued for public review on December 8, 2025. Final permits are anticipated to be issued by all required state agencies in the second half of 2026.

In December 2021, Calico submitted a Plan of Operation (PoO) to the BLM. The draft Environmental Impact Statement (EIS) was published for public comment on August 8, 2025 and the final EIS and record of decision was published on January 29, 2026. This record of decision provides federal authorization for the PoO following posting of a reclamation bond.

The mine plan includes a total of approximately 490 acres of proposed surface disturbance including approximately 470 acres of disturbance occurring on public land (Table 17-1).

Table 17-1: Surface Disturbance for the Proposed Project

 

Component

   Public Acres      Private Acres      Total Acres  

Underground Mine

     0.5        6.2        6.7  

TSF

     99.8        0.0        99.8  

TWRSF

     5.7        0.0        5.7  

Process Plant1

     2.5        0.0        2.5  

Infrastructure & Ancillary Facilities2

     17.8        0.0        17.8  

Roads

     31.6        3.3        34.9  

Yards & Laydown Areas

     9.9        0.1        10.0  

Growth Media Stockpiles

     7.7        0.0        7.7  

Water Supply3

     7.9        0.0        7.9  

Power Supply4

     61.1        0.0        61.1  

Stormwater Diversion Channels

     11.6        0.2        11.8  

Quarry

     48.2        0.0        48.2  

Reclamation Borrow Areas5

     55.9        0.0        55.9  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 255

May 27, 2026


LOGO         LOGO

 

Component

   Public Acres      Private Acres      Total Acres  

Monitoring

     0.0        0.0        0.0  

Exploration6

     10.0        0.0        10.0  

Disturbed Areas7

     98.6        9.1        107.8  
  

 

 

    

 

 

    

 

 

 

Total

     469.0        18.9        487.9  
  

 

 

    

 

 

    

 

 

 

 

1.

Includes the mill, refining plant, administrative building, parking lot, security building, mining contractor yard, reagent storage, assay laboratory, and substation.

2.

Includes the perimeter fence at 22,176 ft with a 20-ft construction disturbance width.

3.

Includes the water supply pipeline at 16,164 ft with a 20-ft construction disturbance width and well locations each at 0.25 acre.

4.

Includes 20-ft area of disturbance for the 25.2 miles of new powerline.

5.

The area of disturbance for the Reclamation Borrow Area is the maximum area of disturbance.

6.

The actual location of the exploration activities within the Project Area is currently unknown and is assumed to be equally on public and private lands. Annual exploration work plans will be submitted and reviewed by BLM and DOGAMI as defined at 43 CFR 3809.0-5.

7.

Disturbed Area is a 50-ft buffer on the mining facilities excluding the Reclamation Borrow Areas.

Table 17-2: Permitting

 

Permit/Approval

  

Granting Agency

  

Permit Purpose

Plan of Operations/EIS Record of Decision    BLM    Prevent unnecessary or undue degradation associated with Plan of Operations, EIS to disclose and evaluate environmental impacts and project alternatives. An EIS has been developed to analyze impacts of this Plan.
Oregon Department of Environmental Quality (ODEQ) Water Pollution Control Facility Permit and Water Pollution Control Facility-Individual Onsite system    ODEQ    Prevent degradation of waters of the state from mining, establishes minimum facility design and containment requirements. Regulates onsite septic system.
Standard Air Contaminant Discharge Permit    ODEQ    Regulates project air emissions from stationary and fugitive sources.
General Discharge Permit (Stormwater)    ODEQ    Protect waters of the state.
Oregon Water Resources Department (OWRD) Water Rights Amendment, Permit to Appropriate Water    OWRD    Water appropriation.
Public Drinking Water System (Non-Transient Non-Community Water System)    Oregon Health Authority    Regulates drinking water treatment systems.
OWRD Dam Safety Permit    OWRD    Design and construction of embankments 10 ft or higher and store at least 9.2 acre ft of water.
Malheur County Land Use Compatibility Statement (LUCS)    Malheur County    Permitting or approval activities that affect land use are required by Oregon law to be consistent with local comprehensive plans and have a process for determining consistency.
Explosives Permit    United States Department of the Treasury, Bureau of Alcohol, Tobacco, Firearms, and Explosives    Storage and use of explosives.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 256

May 27, 2026


LOGO         LOGO

 

Permit/Approval

  

Granting Agency

  

Permit Purpose

Hazardous Waste Identification Number    United States Environmental Protection Agency    Registration as a conditionally exempt small quantity generator of wastes regulated as hazardous.
Aggregate Operating Permit Application    DOGAMI    Operation and closure of the Basalt Quarry.
Chemical Process Mines Permit (Division 37)    DOGAMI    Operation and closure of the Project.
Chemical Mining Permit (Division 43)    ODEQ    Operation and closure of the Project.
2920 Permit – Leases, Permits and Easements*    BLM    Allow for the access road improvements and power line installation on property controlled by others

Note: * 2920 Permit required for a portion of Dripping Springs Road improvement.

 

17.2

Permit History

Permitting activities for the Grassy Mountain Project have spanned 30 years and includes multiple environmental permits for the purposes of exploration and investigation to support the development of the CPA and PoO. During the late 1980s Atlas collected geologic, mine engineering, civil engineering, and environmental baseline data to support a feasibility study that was completed in 1990. During 2012 to 2016, Calico began the permitting process for an underground-mining operation at Grassy Mountain. Since the acquisition of Calico by Paramount in 2016, the permitting process has continued with DOGAMI, Malheur County, and the BLM including submittals of the PoO and CPA in December 2021 and the issuance of a record of decision by the BLM in January 2026.

 

17.3

Project Permits

There is a valid exploration permit with the DOGAMI and the BLM although exploration activities have concluded.

The Project will require a PoO and numerous state and local permits to construct, operate, and close presented in Table 17-2.

Since the acquisition of Calico by Paramount in 2016, the permitting process has continued with DOGAMI, Malheur County, and the BLM including submittals of the PoO and CPA in December 2021. The BLM issued the final EIS and record of decision in January 2026. Malheur County issued a CUP for the Private Land portion of the Grassy Mountain Project in May of 2019. Draft state permits were issued for public comment and review in December 2025 and state agencies are currently in the process of finalizing permits. State permits will be issued at one time and are anticipated to be issued in the third quarter of 2026.

 

17.4

State of Oregon Permit Processing

Calico entered into a Memorandum of Understanding for Cost Recovery (MOU) with the Oregon DOGAMI on November 3, 2014. A new MOU was signed when the initial CPA CPA was submitted in November 2019. The MOU provides a mechanism whereby Calico, as the Project proponent, agrees to reimburse DOGAMI and other primary State agencies for their involvement in processing the CPA for the Grassy Mountain Project when those fees exceed their permit fees. In addition, DOGAMI hired consulting firms to provide expertise that is not available from the staff that the various agencies are involved with during the permitting process.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 257

May 27, 2026


LOGO         LOGO

 

The key components of the permitting program with the State of Oregon are as follows:

 

   

Environmental baseline studies for all resource categories described in Chapter 632, Division 37 Chemical Process Mining Rules.

 

   

Meeting all requirements of Division 37 Rules which include, but are not limited to:

 

   

Preparation of a Consolidated Permit Application (CPA)

 

   

Obtaining all necessary federal, state, and local permits and authorizations

 

   

Satisfying any potentially applicable environmental evaluation requirements.

 

   

Implementing a pro-active community involvement and consultation process including:

 

   

Local hire preference

 

   

Local contracting and purchase where practicable

 

   

Mine worker job training to provide an experienced workforce.

A key authorization permit which will be required is the permit for Chemical Processing Mining, as required under Chapter 632, Division 37, 1991 Oregon Laws (§632-037-0005). The Consolidated Permit also requires approval by ODEQ under Division 43, Chemical Mining Rules (OAR 430-043-000), which address other environmental stipulations. “Chemical Process Mining” means a mining and processing operation for metal-bearing ores that uses chemicals to dissolve metals from ore. The Calico processing facility will employ cyanide in the metallurgical process. The Division 37 Rules provide a well-defined regulatory pathway with definitive permitting requirements and timelines.

Calico has filed multiple Notices of Intent (NOIs) under Division 37, which initiate the State permitting process and begin baseline data collection. The reason for the multiple NOIs is that the scope of the operation, as well as the configuration of the Project area have changed. Each change requires the submittal of a new NOI and a re-initiation of the permitting process. In addition, the initial NOI filing was done to initiate the agency Division 37 permit process and provide for public notice that the Project is proceeding into the permitting phase. As part of initiating the public notification, an interagency “Technical Review Team” (TRT) was organized to provide interdisciplinary review of technical permitting issues for the State Consolidated Permitting Process. This TRT has met numerous times and accepted the NOIs.

In addition, DOGAMI administrators and the TRT have reviewed and approved the “Calico Resources Environmental Baseline Work Plans Grassy Mountain Mine Project”, which was filed on May 17, 2017. In July 2017 a “Notice of Prospective Applicant’s Readiness to Collect Baseline Data” was issued to Calico by DOGAMI. The environmental baseline data collection and reporting program is now complete. All Baseline Data Reports (BDRs) submitted by Calico have been accepted by the TRT. The three most current approvals were for the Wildlife Resources BDR accepted in March 2021, the Geochemistry BDR accepted in June 2022 and the Groundwater BDR accepted in June 2022. The Cultural Resources BDR is confidential and relies on the SHPO to provide a recommendation to the TRT.

Calico prepared and submitted the Division 37 CPA for the Grassy Mountain Gold Mine in November 2019. This single application, as required under Oregon laws, included the following elements:

 

   

General information

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 258

May 27, 2026


LOGO         LOGO

 

   

Existing environment-baseline data

 

   

Operating plan

 

   

Reclamation and closure plan

 

   

Alternatives analysis.

DOGAMI finished their completeness review with input from the TRT. DOGAMI determined that additional information was necessary before further processing of the application. Comments were received in February 2020. Calico submitted the Revised CPA package to DOGAMI in December 2021. Calico has been working with DOGAMI since the submittal responding to questions and comments. The air application was submitted separately in August 2022.

A Notice to Proceed with the preparation of draft permits was issued by DOGAMI in November 2023. This notice included a directive by DOGAMI to use the third-party contractor to prepare an Environmental Evaluation (EE), which was accepted by the TRT in October 2024. This EE is not a Federal NEPA requirement. It is a State of Oregon requirement which includes:

 

   

Impact analysis

 

   

Cumulative impact analysis

 

   

Alternatives analysis (OAR 632-037-0085).

Concurrent with this assessment, DOGAMI utilized the contractor to prepare a Socioeconomic Analysis. This analysis identified major and reasonably foreseeable socioeconomic impacts on individuals and communities located in the vicinity of the proposed mine. In particular, the analysis will describe impacts on population, economics, infrastructure, and fiscal structure (OAR 632-037-0090).

This process for permit review and approval involved a consolidated public hearing on all draft permits, and the draft operating permit which was conducted on January 29, 2026 in Vale, Oregon. Other applicable State of Oregon and Federal permits may include, but are not limited to the following:

 

   

Permits to appropriate groundwater or surface water, or to store water in an impoundment (ORS 537.130, ORS 537.400, and ORS 540.350)

 

   

Water Pollution Control Facility (ORS 468B.050)

 

   

Storm Water Pollution Prevention Plan (EPA)

 

   

Air Quality Permits (ORS 468A.040)

 

   

Solid Waste Disposal Permit (ORS 459.205)

 

   

Permit for Placing Explosives (ORS 509.140)

 

   

Hazardous Waste Storage Permit (OAR 340-102-0010)

 

   

Land Use Permit (OAR Chapter 632, Division 001)

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 259

May 27, 2026


LOGO         LOGO

 

   

Any other State permits, if applicable and required under Division 37.

A Project Coordinating Committee (PCC) was also formed for the purpose of sharing information; further coordinating the Federal, State, and local permitting requirements; optimizing communication; facilitating the regulatory process; and avoiding duplicative effort. The PCC has met formally and conducted a series of public meetings in Ontario and Bend, Oregon. These meetings were attended by agencies, public officials, Project supporters, and non-governmental organizations (NGOs).

Division 37 mandates DOGAMI to manage and facilitate the regulatory permitting process. It requires that a series of public meetings are held, to be coordinated by DOGAMI or its contractor. This committee is charged with gathering comments from the public regarding Project specifics. DOGAMI acts as the facilitating State agency and State clearinghouse for the mine permitting process. It is the applicant’s responsibility to secure other needed State permits such as air pollution control, storm water pollution prevention plan, and land use permits as may be required. However, the Division 37 process is designed to promote a consolidated permitting pathway.

DOGAMI coordinates with the other agencies to avoid duplication on the part of the applicants and related agency requests. The agency is also responsible for reviewing mine operating plans and issuing reclamation permits. It establishes reclamation bond amounts for the Project, working closely with Calico.

The basic information for a Division 37 application involves:

 

   

Determining existing environmental baseline conditions

 

   

Providing an operating plan (mine plan and reclamation/closure plan)

 

   

Providing an alternatives analysis

 

   

Providing an environmental evaluation

 

   

Providing a socio-economic impact analysis

 

   

Developing a plan to minimize pollution and erosion

 

   

Protecting fish and wildlife during operations and closure (fish and wildlife standards)

 

   

Providing a water balance

 

   

Establishing financial assurance requirements

 

   

Inclusion of all other State, Federal, and local permit applications required under Division 37.

Draft state permits are anticipated to be issued in the second half of 2026.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 260

May 27, 2026


LOGO         LOGO

 

17.4.1

Federal Plan of Operations Processing

A PoO must be submitted to the BLM for any surface disturbance in excess of five acres. A PoO describes the operational procedures for the construction, operation, and closure of a project. The PoO must also include a waste rock management plan, quality assurance plan, a storm water plan, a spill prevention plan, reclamation plan and cost estimate, a monitoring plan, and an interim management plan. The content of the PoO is based on the mine plan design and the data gathered as part of the environmental baseline studies. The PoO includes all mine and processing design information and mining methods. The BLM determines the completeness of the PoO and, when the completeness letter is submitted to the proponent, the NEPA process begins.

The initial submittal of the Grassy Mountain PoO was in September 2017. A revised PoO was submitted to the BLM in February 2020. The BLM determined the PoO submitted in February 2020 was not complete and requested additional details. Calico submitted a new PoO in December 2021 and that the BLM determined was incomplete and provided comments to Calico in March 2022. Calico responded to the comments in July 2022 and received further input from the BLM in September 2022. The final PoO will be submitted to the BLM in October 2022 and based on input received from the BLM, acceptance of the PoO triggering the NEPA process.

 

17.4.1.1

National Environmental Policy Act

The NEPA process is triggered by a Federal action. In this case, the issuance of a completeness letter for the PoO triggered the Federal action. The BLM determined that the NEPA review process for this Project was an EIS.

The EIS process was conducted in accordance with NEPA regulations (40 CFR 1500 et. Seq.), BLM guidelines for implementing the NEPA in BLM Handbook H-1790-1 (updated January 2008), and BLM Washington Office Bulletin 94-310. The intent of the EIS is to assess the direct, indirect, residual, and cumulative effects of a project and to determine the significance of those effects. Scoping is conducted by the BLM and includes a determination of the environmental resources to be analyzed in the EIS, as well as the degree of analysis for each environmental resource. The scope of the cumulative analysis is also addressed during the scoping process. Following scoping and baseline information collection, a draft EIS is prepared and submitted to the public for review which occurred on August 8, 2025 followed by a public meeting held in Vale, Oregon on August 28, 2025. Comments received from the public were incorporated into the final EIS, which is in turn updated by the BLM prior to the issuance of a record of decision. the final EIS and record of decision were issued on January 29, 2026 completing the federal permitting process.

 

17.4.2

Malheur County Permit Processing

Malheur County requires the authorization of a CUP for the Private Land part of the Grassy Mountain Project. Calico obtained the CUP in May of 2019. Additionally, building permits from the Malheur County will also be required to address plumbing, electrical, and structural design.

 

17.5

Environmental Study Results and Known Issues

 

17.5.1

Baseline Studies

Paramount has been conducting baseline data collection for over ten years for environmental studies required to support the State and Federal permitting process. Results indicate limited biological and cultural issues, air quality impacts appear to be within State of Oregon standards, traffic and noise issues are present but at low levels, and socioeconomic impacts are positive. The result of the geochemical characterization identified that the geochemistry of the ore and waste rock provide for a possible source of future environmental issues as the Grassy Mountain Project is developed.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page261

May 27, 2026


LOGO         LOGO

 

Data produced during the baseline and geochemical studies were used in the Project design process, including the design and operation of the TSF and handling and use of waste rock as cemented backfill material, specifically considering environmental impacts. As outlined in Section 15, the design of the TSF and the waste rock management plan used the results of this geochemical characterization work.

The following baseline studies have been submitted to the BLM and DOGAMI as part of the permitting process:

 

   

Air Quality Resources Baseline Report

 

   

Aquatic Resources Baseline Report

 

   

Areas of Critical Environmental Concern Research Natural Areas Baseline Report

 

   

A Cultural Resource Inventory of 830 Acres for the Grassy Mountain Mine Project (withheld from public review)

 

   

Environmental Justice Baseline Report

 

   

Baseline Geochemical Characterization Report

 

   

Geology and Soils Baseline Report

 

   

Grazing Management Baseline Report

 

   

Grassy Mountain Gold Project Baseline Groundwater Reports

 

   

Land Use Baseline Report

 

   

Noise Baseline Report

 

   

Oregon Natural Heritage Resources Baseline Report

 

   

Outstanding Natural Areas Baseline Report

 

   

Recreation Baseline Report

 

   

Socioeconomics Baseline Report

 

   

Surface Water Baseline Report

 

   

Terrestrial Vegetation Baseline Report

 

   

Transportation Baseline Report

 

   

Transportation Baseline Traffic

 

   

Transportation Baseline Trip Generation

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page262

May 27, 2026


LOGO         LOGO

 

   

Visual Resources Baseline Report

 

   

Wetland Delineation Report

 

   

Wild, Scenic, or Recreational Rivers Baseline Report

 

   

Wildlife Resources Baseline Report

All BDR submitted by Calico have been accepted. The Cultural BDR is handled confidentially and separately by the BLM. The SHPO is expected to make a recommendation to the TRT; the TRT will not review the report itself, nor will it be available for public comment.

 

17.5.2

Geochemical Characterization and Groundwater Studies

The geochemical characterization and groundwater studies are interrelated studies with both focused on predicting the potential for acid rock drainage on the surface and in groundwater primarily due to the storage of tailings and the storage and use of waste rock as backfill. Paramount, DOGAMI, and the BLM have worked together to ensure the baseline reports including geochemical and hydrogeological characterization and modeling is sufficient for the PoO and CPA to be accepted and move forward in the permitting process. The final reports were submitted to DOGAMI and BLM in 2022.

SRK Consulting U.S., Inc. (SRK) completed the baseline geochemical characterization study for the Grassy Mountain Project in 2022. The purpose of the baseline geochemical characterization program was to provide a prediction of the potential geochemical reactivity and chemical stability of mine waste that will be produced by the Grassy Mountain Project. The results of the geochemical characterization program assisted in determining the potential for acid rock drainage (ARD) and metal leaching (ML) associated with the Grassy Mountain Project. Data produced during this study were used in the Grassy design process and as an operational tool for identifying material types that require special handling during operations. As outlined in Section 15 of the Report, the design of the TSF and the waste rock management plan used the results of this geochemical characterization work.

The Grassy Mountain Project waste rock shows variable geochemical behavior and each material type has a wide range of sulfide content and predicted acid generation from the static test results. Overall, the waste rock has very limited acid neutralizing capacity due to the low inorganic carbon content and as such the predicted acid generating potential is strongly related to sulfide content. The characterization results for the ore grade material are comparable to the waste rock material.

Based on the acid–base accounting (ABA) and net-acid generating (NAG) results, six out of the 104 waste rock and ore samples contain greater than 0.5% sulfide sulfur indicating a higher potential for acid generation. The remaining samples have an uncertain potential for acid generation with net-neutralizing potential (NNP) values between -20 and 20 kg CaCO3 eq/ton. The NAG results are consistent with the ABA data and show samples with sulfide sulfur greater than 0.5 wt% are predicted to have a higher capacity for acid generation with NAG values greater than 20 kg H2SO4 eq/ton. Samples with sulfide sulfur content between 0.05 and 0.5 wt% show a low to moderate potential for acid generation with NAG values between 1 and 20 kg H2SO4 eq/ton.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page263

May 27, 2026


LOGO         LOGO

 

Based on a meteoric water mobility procedure test, the majority of the samples have neutral to alkaline paste pH values (pH 6–8), indicating minimal readily-soluble acid sulfate salts from prior oxidation of the core material. The exceptions are a few samples of mudstone and siltstone with the highest sulfide sulfur content that generated acidic leachate. Constituents above Oregon groundwater quality guidelines under the low pH conditions include sulfate, arsenic, cadmium, chromium, copper, fluoride, iron, manganese, selenium and zinc. For samples with neutral pH (i.e., pH >7) all constituents were below the Oregon groundwater quality guidelines.

Eight of the 10 humidity cell tests generated acidic leachate throughout the test and indicate that samples with an uncertain potential for acid generation from the ABA will generate acid under long term weathering conditions. The only two samples that maintained neutral conditions during the humidity cell test program consisted of sinter material. All other material types are considered to be acid generating including the sandstone, siltstone and mudstone. A comparison of the HCT leachate chemistry to Oregon groundwater quality guidelines indicates the mudstone (HC-3 and HC-4) had the greatest number of parameters that exceeded guidelines and the sinter cells (HC-8 and HC-9) had the least. Most cells that developed acidic conditions leached copper, iron, manganese, arsenic and sulfate at concentrations greater than the guidelines, indicating these elements are mobile under acidic pH conditions. Other constituents that were leached above Oregon groundwater quality guidelines during the first few weeks of the test include cadmium, chromium, copper, fluoride, lead, selenium, silver and zinc.

 

17.6

Waste Disposal, Monitoring, Water Management

Waste rock characterization has been conducted and results indicate that the waste rock and ore are generally reactive, acid generating, and have the potential to leach metals (refer to Section 17.4). As a result, waste rock and tailings management have been and will remain key issues in the permitting of the mining operation. The TSF design, as described in Section 15, was developed to mitigate the risk of groundwater impacts due to tailings storage and includes drainage layer for solution capture and repurposing, a dual liner, and leak detection. The waste rock generated during the operation will be temporarily stored on a dual lined facility prior to utilization as cement rock fill (CRF), as described in Section 15.

Paramount has developed and submitted to BLM and DOGAMI for approval, the following monitoring and management plans associated with waste disposal:

 

   

Stormwater Management Plan

 

   

Waste Management Plan

 

   

Groundwater and Facilities Monitoring Plan

 

   

Cyanide Management Plan

 

   

Petroleum-Contaminated Soil Management Plan

 

   

Tailings Chemical Monitoring Plan

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 264

May 27, 2026


LOGO         LOGO

 

17.7

Social and Community Issues

Social and community impacts have been considered and evaluated for the PoO in accordance with the NEPA and other Federal laws, and the State of Oregon Socioeconomic Analysis. Potentially affected Native American tribes, tribal organizations and/or individuals were consulted during the preparation of the PoO and consultation continues to advise on the project that may have an effect on cultural sites, resources, and traditional activities.

The most recent planning by Malheur County, Oregon, were considered during the preparation of PoO and CPA. Potential community impacts to existing population and demographics, income, employment, economy, public finance, housing, community facilities and community services will be evaluated for potential impacts as part of the State of Oregon and the NEPA process.

There are no known social or community issues that would have a material impact on the Project’s ability to extract Mineral Resources and Mineral Reserves. Identified socioeconomic issues (employment, payroll, services and supply purchases, and State and local tax payments) are anticipated to be positive through the creation of direct, indirect and induced jobs.

Paramount plans to implement a proactive community involvement and consultation process including 1) local-hire preference; 2) local contracting and purchasing where practicable; and 3) mine-worker job training to provide an experienced work force. Mining and milling jobs are expected to be sourced to local communities where possible, with limited relocation to supply the expertise reinforcing the local skillsets.

As a commitment to the local community, Paramount has conducted site tours and discussions with the state and local senators, representatives, regulators and the local school high school regarding the project. Paramount also has plans to further partnerships with local community colleges and vocational schools whereby “mining expertise” can be developed through partnership curriculums. These partnerships are likely to include Treasure Valley Community College in Ontario, Eastern Oregon University in LaGrande, and College of Western Idaho in Boise. Paramount will coordinate with Eastern Oregon University to develop and provide the MSHA safety training program.

 

17.8

Closure

A closure plan and RCE were submitted to the BLM and DOGAMI as part of PoO and CPA, respectively. The proposed reclamation approach for the Project includes sealing the mine portal, lining, capping, and revegetating the TSF supported by temporary active solution management followed by passive solution management (evaporation) as the TSF drains down, the removal and offsite disposal of the temporary waste rock storage facility liner, process plant and other infrastructure, the demolition and offsite disposal of the powerline and associated infrastructure, and in general the grading, capping, and revegetation of disturbed areas. This approach will result in two post-reclamation landforms, the TSF and the quarry, and is anticipated to be completed within five years of ceasing operation. Post-reclamation monitoring, including groundwater and stormwater quality and revegetation success, is proposed to meet Federal and State requirements and guidance and will be continue for up to 30 years following reclamation.

The RCE was developed using 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. The RCE was updated in February 2026 to account for current unit rates and in response to input from DOGAMI and BLM during the permitting process. The reclamation surety associated with the proposed reclamation plan is $21,086,123 including indirect costs such as contingency, contractor management and contractor profit. The BLM and State of Oregon are in negotiations to establish an MOU allowing the State of Oregon to hold the bond and oversee the reclamation activities.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 265

May 27, 2026


LOGO         LOGO

 

17.9

Environmental and Permitting Risks and Opportunities

As with almost all mining projects, there are inherent risks and opportunities related to the final outcome of the Project. Most of these risks related to environmental and permitting are based on uncertainty of the permitting program, and timing to obtain all necessary permits and authorizations. Other risks can involve new regulations, the modifications of environmental standards like air or water quality, and legal challenges; however, the Project has limited applicable environmental standards as it relates to water quality (groundwater and surface water).

To facilitate Project permitting and development for the FS and permitting programs, and to design a sustainable project and reduce environmental risks, Paramount adopted the following environmental principles for the Project:

 

   

Confirm the presence of potential threatened and endangered or sensitive amphibians, wildlife, or plant species at the site.

 

   

Reduce the area of disturbance where possible by utilizing existing infrastructure and re-use of waste rock as backfill.

 

   

Reduce environmental impacts such as emissions, noise and vibration, water consumption, etc. through operational controls such as limiting traffic to and from the site and the re-use of water from the underground and TSF.

 

   

Protect local surface and ground water quality and quantity by applying best management practices and evaluating and implementing new practices as they are identified.

 

   

Effectively manage all related mine waste including lining the TSF and use of waste rock underground as backfill.

 

   

Reduce the carbon footprint for the Project by processing the gold concentrate on site.

 

   

Conduct environmental monitoring to ensure compliance with all applicable State, Federal, and local laws, regulations, and ordinances.

 

   

Transport all fuel to the mining operation according to accepted transport and spill prevention and response standard operating procedures developed specifically for the Project.

 

   

Integrate pro-active wildlife habitat mitigation and enhancement proposals with an environmentally responsible reclamation plan.

 

   

Provide adequate financial assurance for implementing an effective reclamation plan to ensure long-term protection and rehabilitation of the mine site.

 

   

Implement a responsible community and statewide public affairs program to further open communications, maximize local job opportunities and involvement, and meet environmental justice requirements for the Grassy Mountain Mine Project.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 266

May 27, 2026


LOGO         LOGO

 

Collectively, these objectives or environmental principles will guide Project development. They will also serve to reduce risk and enhance related Project opportunities.

 

17.10

Qualified Person’s Opinion

The final EIS and record of decision were issued in January 2026 providing federal authorization for the PoO to progress into construction, operation and closure. State permits authorizing the mine plan to progress are expected to be provided in the second half of 2026. Paramount’s engagement with the local, state, and federal regulatory agencies as well as the local community and tribal engagement has been frequent resulting in a supportive local community and strong working relationship with the regulatory agencies.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 267

May 27, 2026


LOGO         LOGO

 

18

CAPITAL AND OPERATING COSTS

 

18.1

Capital Cost Estimate

 

18.1.1

Introduction

The capital cost estimate was developed with an accuracy of ±15% using the AACE Class 3 estimate standards, and includes the cost to complete the design, procurement, construction and commissioning of all the identified facilities.

The entities involved in the estimate and their specific areas of input are summarized in Table 18-1.

 

Table

 18-1: Capital Cost Estimate Input Areas

 

Company Responsible

  

Area

  

Item

Ausenco    Site development & earthworks   

Internal roads

Catchment pond

Diversion ditches from process plant to pond

Crusher ROM pad

Plant site bulk earthworks

On-site infrastructure bulk earthworks

 

   Crushing & material handling   

Primary crushing

Secondary crushing

Fine ore bin

   Process plant   

Grinding and classification

Carbon-in-leach

Cyanide detox

Carbon elution and gold room

Reagents

Process utilities (process plant building, water systems, plant & instrument air, process control system)

 

   Tailings management & waste rock   

Tailings & reclaim water pipelines

   On-site infrastructure & utilities   

 

Power distribution (power distribution & supply, electrical rooms, control rooms)

Water supply & distribution

Waste management (water treatment plant (grey water))

Ancillary buildings (mine dry & office, mine maintenance/warehouse, underground truck shop, plant maintenance/warehouse, assay laboratory)

Surface mobile equipment (surface mobile equipment & facilities)

Bulk fuel storage & distribution

Information technology and communications

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 268

May 27, 2026


LOGO         LOGO

 

Company Responsible

  

Area

  

Item

RESPEC    Mining pre-stripping   

Portal construction

Portal laydown

   Mine development   

Decline

Level station

Level access

Underground sump

Underground stockpiles

Underground power stations

Underground truck loading bays

Ventilation infrastructure (ventilation bays, raises)

   Underground mine equipment   

Surface and Underground mobile equipment

   Mine infrastructure & services   

Main fans and housing

Auxiliary fans

   Mine dewatering   

Face pumps

Sump pumps

   Backfill plant   

Surface backfill plant infrastructure

   Haul roads   

Portal to WRSF

Ventilation laydown

Powder magazine

Borrow pit road

Golder    Tailings facility & water management   

Construction material quantity estimate only

   Reclamation & closure   

Inputs to SRCE model

R&O Consulting (R&O)    Site access road   

Main access roads

SPF Water Engineering (SPF)    Water distribution   

Water distribution and management

Fire Safety Systems Ltd (FSS)    Fire systems   

Fire suppression, detection and protection systems

Idaho Power    Powerlines   

Main substation and power line to site

Paramount Gold    Owner’s costs   

Owner’s costs and inputs to G&A

 

18.1.2

Cost Estimate Summary – Initial Capital

The estimate is derived from budgetary pricing for major items in the mechanical equipment list, electrical equipment list and contractor work packages (e.g. concrete, structural steel, platework, etc.), benchmarked against similar projects and scaled/escalated accordingly. The estimates were based on a number of fundamental assumptions as indicated in process flow diagrams, general arrangements, material take offs (MTOs), cable schedules, scope definition and a work breakdown structure. The estimate included all associated infrastructure as defined by the scope of work developed in 2020 FS and carried in the 2022 FS update.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 269

May 27, 2026


LOGO         LOGO

 

The capital cost estimate is summarized in Table 18-2 and Table 18-3. The estimate has a base date of Q1, 2026 with no provision for forward escalation and noted in US dollars unless stated otherwise.

Table 18-2: Initial Capital Cost Estimate Summary (direct and indirect)

 

WBS

   Description   $ M    % of Total Costs

1000

   Mining   26.2    14

2000

   Site development   7.2    4

3000

   Mineral processing   43.4    23

4000

   Tailings management
& waste rock facility
  13.3    7

5000

   On-site infrastructure   17.3    9

6000

   Off-site
infrastructure
  16.8    9

Direct Subtotal

  124.6    66

7000

   Project indirect costs   28.0    15

9000

   Owner’s costs   15.6    8

Indirect Subtotal

  43.6    23

8000

   Provisions
(Contingency)
  19.8    10

N/A

   Capitalized
Operating cost
  1.7    1
    

 

  

 

Project Total – Initial Capital

  189.8    100
    

 

  

 

Note: totals may not match due to rounding

Table 18-3: Initial Capital Cost Estimate by Major Discipline

 

Disc.

   Major Discipline    $ M  

A

   Architectural      8.6  

B

   Earthworks      6.5  

C

   Concrete      4.1  

S

   Structural steelwork      2.8  

F

   Platework      4.9  

M

   Mechanical
equipment
     20.5  

P

   Piping      3.9  

E

   Electrical equipment      8.2  

L

   Electrical bulks      2.3  

I

   Instrumentation      0.6  

N

   Mobile equipment      2.1  

R-1

   Third party estimates      60.0  

Direct Subtotal

     124.6  

O

   Owner’s costs &
bonding
     15.7  

R-2

   Third party estimates      2.0  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 270

May 27, 2026


LOGO         LOGO

 

Disc.

   Major Discipline     $ M  

T

     Project delivery (EPCM)       20.1  

U

     Field indirects       2.2  

V

     Spares & first fills       3.7  

Indirect Subtotal

 

    43. 6  

Y

     Provisions (Contingency)       19.8  

N/A

     Capitalized Operating cost       1.7  
    

 

 

 

Project Total – Initial Capital

 

    189.8  
    

 

 

 

 

18.1.3

Cost Estimate Summary – Sustaining Capital

The sustaining capital cost estimate is provided in Table 18-4 and includes costs for mining operations (equipment lease), mineral processing, tailings management and site infrastructure over the LOM.

Table 18-4: Sustaining Capital Cost Estimate Summary (direct and indirect)

 

WBS

   Description   $ M  

1000

   Mining     33.4  

2000

   Site development     —   

3000

   Mineral processing     3.9  

4000

   Tailings management & waste rock facility     20.4  

5000

   On-site infrastructure     —   

6000

   Off-site infrastructure     —   

Direct Subtotal

    57.7  

7000

   Project indirect costs     1.7  

9000

   Owner’s Costs     2.4  

Indirect Subtotal

    4.1  

8000

   Provisions (Contingency)     3.3  

Project Total – Sustaining Capital

    65.1  

Note: totals may not match due to rounding

 

18.1.4

Definition of Costs

The capital cost estimate was developed for initial and sustaining capital, broken out into direct and indirect costs:

 

   

Initial capital is the capital expenditure required to start up a business to a standard where it is ready for initial production.

 

   

Sustaining capital is the capital cost associated with the periodic addition of new plant, equipment or services that are required to maintain production and operations at their existing levels, or a TSF expansion.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 271

May 27, 2026


LOGO         LOGO

 

   

Direct costs are those costs that pertain to the permanent equipment, materials and labor associated with the physical construction of the process facility, infrastructure, utilities, buildings, etc. Contractor’s indirect costs were contained within each discipline’s all-in rates.

 

   

Indirect costs include all costs associated with implementation of the plant and incurred by the Owner, engineer or consultants in the project design, procurement, construction, and commissioning.

 

18.1.5

Methodology

The estimate was updated in Q2 2026 based on a mix of budgetary quotations for major equipment supply, detailed material take-offs and engineered/factored quantities and costs, and detailed unit costs supported by contractor bids, consistent with AACE Class 3 estimating guidelines.

The estimate was based on an engineering, procurement and construction management (EPCM) approach where the EPCM contractor will oversee the delivery of the completed project from detailed engineering and procurement to the transfer of a working facility. The EPCM contractor shall engage and coordinate several subcontractors to complete all work within the given scopes.

The structure of the estimate was a build-up of the direct and indirect cost of the current quantities; this included the installation/construction hours, unit labor rates and contractor distributable costs, bulk and miscellaneous material and equipment costs, any subcontractor costs, freight and growth.

The craft wages carried in the estimate were calculated based on current contractor bids and adjusted to align with current industry rates for the project area. The labor rates reflect the composition of the project location using local Oregon labor and other surrounding regional workforces from neighboring states.

Percentages were added to the base labor rate for concrete, structural, mechanical, piping, electrical and instrumentation whilst earthworks was based on sub-contractor rates. Distributable costs were allocated by percentage per discipline based on Ausenco’s historical data confirmed by back calculating contractor indirect costs from the returned bids.

Mechanical and electrical equipment were updated to a Q2 2026 basis with pricing for major equipment based on budget quotations. Other minor equipment costs were from historical data from recent projects and studies or developed using engineering estimates.

 

18.1.6

Exchange Rates

The exchange rates used were determined from the XE.com website as of March 1, 2026 and were applied to foreign currency data. The exchange rates in Table 18-5 were used.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 272

May 27, 2026


LOGO         LOGO

 

Table 18-5: Exchange Rates used in the FS

 

Forex Rate

   USD  

1.000 CAD

     0.733  

1.000 AUD

     0.711  

1.000 USD

     1.000  

Note: CAD = Canadian dollar, AUD = Australian dollar, USD = US dollar

 

18.1.7

Market Availability

The pricing and delivery information for quoted equipment, material and services was provided by suppliers based on the market conditions and expectations applicable at the time of estimated development.

Market conditions are susceptible to the impact of demand and availability at the time of purchase and could result in variations in the supply conditions. The estimate in this report is based on information provided by suppliers and assumes that current challenges faced with the supply and availability of equipment and services are not applicable during the proposed execution phase.

 

18.1.8

Mining Capital Cost Estimate

 

18.1.8.1

Underground Capital Costs

The underground capital costs were estimated using quotes and InfoMine cost estimates. The underground capital costs are listed in Table 18-6.

Table 18-6: Underground Capital Costs

 

Equipment

   Model    Quantity    Quote
or
Estimate
     Buy or
Lease
     Total Cost
($ M)
 

Dual boom—development drill rig

   Sandvik DD422i    3      Quote        Lease        4.9  

Underground loader

   Sandvik LH307    4      Quote        Lease        3.9  

Truck with ejector bed

   Sandvik TH320    3      Quote        Lease        3.2  

Front-end loader (share with surface & underground)

   CAT 962H    2      Quote        Lease        1.0  

Powder loader

   CAT 440    1      Quote        Lease        0.2  

Telehandler

   CAT TL1255    2      Quote        Lease        0.6  

Dozer (share with surface & underground)

   CAT D6T    2      Quote        Lease        1.2  

Motor grader

   CAT 160    1      Quote        Lease        0.8  

Shotcrete Sprayer

   GetMan Proshot Concrete Sprayer    1      Quote        Rent        0.8  

Shotcrete Truck

   GetMan ProMix 6    1      Quote        Rent        0.6  

Lube Truck

   Getman A64 SE Lube    1      Quote        Rent        0.6  

Water Truck

   Getman A64 SE Water Sprayer    1      Quote        Rent        0.5  

Scissor deck

   Getman A64 SE SL    1      Quote        Rent        1.2  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 273

May 27, 2026


LOGO         LOGO

 

Equipment

   Model    Quantity    Quote or
Estimate
     Buy or
Lease
     Total Cost
($ M)
 

Mine Rescue Truck6

   Kovatera KT200    1      Quote        Rent        0.3  

Diamond Drilling

   Hydracore HC200UG    1      Estimate        Buy        0.3  

Tractor

   Kubota 5100    4      Quote        Buy        0.3  

4WD Twin Cab Utility

   Light Vehicle 4WD Twin
Cab Utility 1/2 ton
   3      Quote        Buy        0.3  

Refuge Chambers

   MineARC 16 person    2      Quote        Buy        0.2  

Bio-Lavatories

   MineARC EnviroLAV    4      Quote        Buy        0.1  

UG Shop Equipment

   Misc.    1      Estimate        Buy        0.7  

Mine Remote Stench system

   Remote and Manually    2      Quote        Buy        0.03  

Main Fan

   Spendrup 274-183-900-A-
D
   1      Quote        Buy        0.8  

Main Fan Installation

   Misc.    1      Quote        Buy        0.4  

Auxiliary fans

   JetAir Axiflow fan Model
O-4150-B
   5      Quote        Buy        0.2  

Auxiliary pumps

   Peak TD350HH    5      Quote        Buy        0.1  

Pump Station supplies

   Misc.    1      Estimate        Buy        0.2  

Face pump

   TD250HH 13HP    5      Quote        Buy        0.06  

Initial supplies & inventory

   Powder, bolts, pipe,
inventory
   1      Estimate        Buy        0.2  

Mobile load center (electrical)

   Intermountain Electrical
Inc
   3      Quote        Buy        0.7  

Jumbo boxes

   Terminator T2 Box    4      Quote        Buy        0.9  

Portal preparation

   Misc.    1      Quote        Buy        0.7  

Capital Development Contractor Mobilization

   Misc.    1      Quote        Buy        0.1  

Compressed air

   Sullair model LS16009 985
ACFM@125 PSIG
   4      Quote        Buy        0.4  

Spare parts – main fan

   Spare main fan + starter    1      Quote        Buy        0.5  

Spare parts – fans, MLC, jumbo box, compressor

   —     1      Quote        Buy        0.1  

Spare parts – pumps

   —     1      Quote        Buy        0.04  

Backfill plant

   Master Plant – Simem
WetBaton 100
   1      Quote        Buy        1.8  

Backfill Plant Addon for shotcrete

   Simem    1      Quote        Buy        0.2  

Installation

   Misc    1      Estimate        Buy        0.9  

Mine Dispatch System

   GroundHog Enterprise SIC
Software—Initial Setup
   1      Quote        Buy        0.02  

Mining Admin Office IT setup

   Misc.    1      Estimate        Buy        0.04  

Blast Logger iKon Logger

   Orica iKon    3      Quote        Buy        0.01  

iKon Blaster

   Orica iKon Blaster 3000 or
equivalent
   2      Quote        Buy        0.02  

Leaky Feeder system

   Cable, Amplifier, Install    1      Estimate        Buy        0.2  

Note: Costs are rounded; therefore, minor variances from actual costs may occur in the table.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 274

May 27, 2026


LOGO         LOGO

 

The capital costs are categorized into ‘buy’, ‘lease’, or ‘rent’. Items categorized as ‘lease’ will be lease-to-own. Items categorized as ‘rent’ will be rented for a period of three years, after which a lumpsum payment will be made to purchase them. A portion of those costs pertain to initial capital, and the remaining amount has been apportioned to sustaining capital. The summary for leasing costs by year is shown in Table 18-7.

Table 18-7: Underground Leasing Costs

 

Item

   Unit      Year 0      Year 1      Year 2      Year 3      Year 4      Year 5      Year 6      Year 7      Year 8      Total  

Down payment

   $ M        1.7        1.5        0.0        0.0        0.0        0.0        0.0        0.0        0.0        3.2  

Principal payment

   $ M        0.4        1.7        2.3        2.5        2.7        2.3        0.7        0.0        0.0        12.8  

Net capital

   $ M        2.2        3.2        2.3        2.5        2.7        2.3        0.7        0.0        0.0        15.9  

Interest payment

   $ M        0.2        0.7        0.8        0.6        0.4        0.1        0.2        0.0        0.0        2.8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total payments

   $ M        2.4        3.9        3.1        3.1        3.1        2.4        0.7        0.0        0.0        18.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Note: totals may not match due to rounding

 

18.1.8.2

Cost Estimate Summary (Mining)

Initial mining capital costs are summarized in Table 18-8.

Table 18-8: Initial Mining Capital Cost Estimate Summary

 

WBS

   Description    $ M  

1100

   Mine portal construction      0.8  

1200

   Mine development/production      14.9  

1300

   Mine fixed equipment      1.6  

1400

   Mine infrastructure and services      0.9  

1500

   Mine fleet      4.0  

1600

   Mine dewatering      0.1  

1700

   Mine pre-production costs      0.2  

1800

   Backfill plant      1.9  

2100

   Bulk earthworks      0.8  

2200

   Road      0.3  

7000

   Other indirects      1.2  

9100

   Owner’s costs      0.8  

8100

   Contingency      2.5  
     

 

 

 

Project Total – Initial mining-related capital costs

     29.9  
     

 

 

 

Note: Costs are rounded to the nearest million USD for reporting purposes; therefore, minor variances from the actual costs may occur in the table.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 275

May 27, 2026


LOGO         LOGO

 

18.1.9

Processing and Overall Site Infrastructure Capital Cost Estimate

 

18.1.9.1

Basis of Estimate Methodology

 

18.1.9.1.1

Direct Costs

Direct costs are quantity-based and include all permanent equipment and materials associated with the physical construction of the facility. Cost estimates include:

 

   

Direct labor-hours and labor

 

   

Contractor distributable

 

   

Permanent equipment and bulk materials

 

   

Freight and subcontracts.

 

18.1.9.1.2

 Labor Productivity

Productivity factors were used to capture the productivity loss due to conditions experienced in the Project area.

Site productivity was assessed for each discipline using the scorecard method. Unit-labor hours were multiplied by the productivity factors for total labor-hours per line item. Total labor-hours were then compared against returned contractor bids to ensure sufficient labor-hours were carried in the estimate.

 

18.1.9.1.3

 Contractor Labor Rates

The contractor labor wages carried in the estimate were calculated from a recently completed project by Ausenco in Washington State. The rates were benchmarked against historical data for labor in Oregon and Idaho. The labor rates reflect the use of local labor and surrounding regional workforces. The rates are fully burdened.

 

18.1.9.1.4

 Contractor Distributable Costs

Percentages were added to the base labor rate for concrete, structural, mechanical, piping, electrical and instrumentation. Earthworks were based on sub-contractor rates. Distributable costs were allocated by percentage per discipline based on Ausenco’s in-house database and confirmed by back calculating contractor indirect costs from the returned bids.

 

18.1.9.1.5

 Earthworks & Site Preparation

Items such as engineered fill are to be sourced from borrow pits and stockpiles on site. MTOs were taken from an Autodesk Civil 3D model of the plant layout and general arrangements.

Sub-contract rates were used in the estimate for bulk earthworks requirements. Prices carried in the estimate were a combination of rates from local contractors and Ausenco’s in-house database for benchmarking.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 276

May 27, 2026


LOGO         LOGO

 

18.1.9.1.6

 Concrete Supply & Installation

The scope of the concrete works allows for all concrete work in the process plant and relevant on-site facilities. MTOs were prepared by engineering and are based on calculations derived from a 3D layout model, general arrangement drawings and sketches.

The basis for the development of installed concrete was the product of concrete material supply and installation costs. Labor costs included the necessary consumables, reinforcement bar, and formwork. Supply of ready-mix concrete costs were sourced from contractors in the area for current pricing and benchmarked against other reference projects in a similar geography. The overall unit rates were comparable to those in Ausenco’s in-house database for projects in Oregon and Idaho.

The cost of an on-site batch plant was excluded from the estimate as the mine site is located within driving distance to Vale and Boise. Both cities have existing ready-mix plants.

 

18.1.9.1.7

 Structural Steel

Structural steel quantities were prepared by engineering based on calculations derived from a 3D layout model, general arrangement drawings and sketches.

The basis for the development of installed structural steel was the product of steel material supply and installation costs. Labor-hours were based on local contractors for the installation of the necessary structural sections and all associated items such as stair treads, hand railing and grating with adjustments by Ausenco for productivity.

Pricing was sourced from fabricators in Idaho, Montana and Arizona and allowed for the supply, fabrication, shop detailing and painting of bulk steel products graded as light, medium, heavy and extra heavy structural steel designations, and miscellaneous steel including checker plate, grating and handrail.

The structural, mechanical and piping (SMP) contractor will be free-issued the steel for assembly on site.

 

18.1.9.1.8

 Architectural

A buildings list was developed from general arrangement drawings and historical data of similar facilities. Concrete and internal support steel for equipment inside the buildings were accounted for in the engineer’s MTOs.

Pricing for the supply and installation of the building packages was from current quotations and Ausenco’s in-house database from recent relevant projects. Allowances were carried in the estimate for furniture, fittings and fixtures. Overhead cranes were not included in the building costs as they were accounted for in the mechanical equipment list.

 

18.1.9.1.9

 Mechanical Equipment

A detailed mechanical equipment list was developed, generally sized by process and mechanical engineering, and emphasized the selection of proven designs. Quantities were based on process flow diagrams, equipment list, equipment datasheets and general arrangement plans. Mechanical equipment was included in the capital cost estimate in accordance with the latest revision of the equipment list.

Pricing for major process mechanical equipment items was based on budget quotations. Other minor equipment costs were from Ausenco’s in-house database and recent studies or estimated by engineering.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 277

May 27, 2026


LOGO         LOGO

 

18.1.9.1.10

 Platework

A platework list was prepared for chute work, launders, hoppers, bins and major field erected tanks and silos, this list makes up part of the mechanical equipment list. Platework and liners were quantified in short tons or square feet by engineering. Tanks were designed as panel-style bolted and welded construction. Mechanical bulks quantities were prepared by engineering based on design calculations, previous similar designs, and forced quantity factors. Some minor structures were developed from drawings and sketches.

The basis for the development of installed platework steel was the product of steel material supply and installation costs. Labor-hours were based on local contractors in the region for the installation of the bulk steel plate and rubber or carbon steel lining products with adjustments by Ausenco for productivity.

Pricing was sourced from fabricators in Idaho, Montana and Arizona and allows for the supply, fabrication, shop detailing of platework elements.

Rubber and carbon steel lining products were costed using historical data. Installation hours of rubber liners have been based on increments of 1/4 inches (6 mm Updated) thickness. Installation hours of carbon steel liners were based on increments of 5/8 inches (16 mm) thickness. Tanks identified and designed as panel-style bolted tanks were quoted as supply and install.

The SMP contractor will be free-issued the platework bulk steel for assembly on site.

 

18.1.9.1.11

 Process Plant Piping

The process plant piping was factored from the total installed mechanical. The factor allowed for pipe, fittings, supports, valves, paint, special pipe items and flanges. The piping bulks will be free issued to the SMP contractor for installation.

 

18.1.9.1.12

 Fire Protection and Detection Piping

Fire protection and detection piping was included in the estimate based on a vendor quotation from FSS. The quote allowed for the supply and installation of fire protection/detection equipment, pipes, fittings, supports, valves, special pipe items, and flanges.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 278

May 27, 2026


LOGO         LOGO

 

18.1.9.1.13

 Water Supply and Distribution

Potable water, fresh water, raw water pipeline, wells and septic water supply and distribution piping were included in the estimate based on a vendor quotation from SPF. The estimate included supply rates for pipe and fittings, civil works and mechanical equipment.

 

18.1.9.1.14

 Pipelines

Ausenco’s scope included the installation of the decant line and tailings distribution lines. The supply rates included pipe and fittings with standard install hours applied to the labor rate. The tailings pipelines will be free issued to the SMP contractor for installation.

 

18.1.9.1.15

 Electrical Equipment

The proposed electrical equipment list aligns with the current mechanical equipment list and load list.

Pricing for major electrical equipment items was developed from a combination of budget quotations for major items and Ausenco’s in-house database.

A 15 kV overhead powerline branching off the main powerline from the mine site was included to feed the process plant, ancillary buildings and tailings area.

 

18.1.9.1.16

 Electrical Bulks

An electrical cable schedule was developed for the Project covering the major power and control cables between electrical equipment (transformers and switchgears/motor control centers or MCCs) and between MCCs and motors. Based on the layout and e-room placement, MTOs for high voltage cables were developed via manual take-offs for major lines and an average length per area was established for medium voltage cables.

Cable trays were estimated via manual take-offs for 6–36-inch trays together with allowances for cable tray covers. While not all cables would travel the full length of the longest tray run, any over-supply is expected to cover costs for risers, bends, covers, fittings and fixtures.

An allowance for terminations, small lighting, and receptacles was developed by factoring from the mechanical equipment supply costs.

 

18.1.9.1.17

 Instrumentation and Control

Instrumentation was developed by factoring from the mechanical equipment supply costs. The process control system for the process plant was priced separately.

 

18.1.9.1.18

 Mobile Equipment

Equipment prices included price ex-factory, freight and erection at site if required.

The major equipment fleet for support to the completion of the site development and bulk earthworks was built up into the earthworks unit rates. Surface mobile equipment to support the construction of the process plant and on-site infrastructure was included in the all-in labor rate provided by the contractors.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 279

May 27, 2026


LOGO         LOGO

 

18.1.9.1.19

 Freight Costs

Freight costs included inland transportation, export packing, all forwarder costs, ocean freight and air freight where required, insurance, receiving port custom agent fees, and local inland freight to the planned mine site for all bulk materials and process plant equipment.

The estimate freight costs were determined by applying a percentage to the applicable items direct supply cost and then including this cost as a separate value on each line items build-up. Vendor-supplied freight costs were included for major equipment where available.

Vendor packages, third-party costs and any other subcontract and design and construct items were inclusive of any required freight to site

 

18.1.9.1.20

 Import Duties

Import duties were excluded from the estimate.

 

18.1.9.2

 Capitalized Operating cost

A total of $1.7 million of operating costs were included in the initial capital cost estimate, for costs incurred during the pre-production period.

 

18.1.9.3

 Cost Estimate Summary (Processing and Overall Site Infrastructure)

The initial capital cost estimate for process and site infrastructure areas is provided in Table 18-9.

Table 18-9:  Initial Capital Cost Estimate Summary for Process and Site Infrastructure Areas

 

WBS1

   Description   $ M  

1400

   Mine infrastructure and services     2.0  

2100

   Bulk earthworks     4.7  

2200

   Roads     1.1  

2300

   Surface water management     0.3  

3100

   Crushing & ore handling     7.2  

3200

   Grinding & classification     5.4  

3300

   Gravity separation     0.4  

3400

   Carbon-in-leach (CIL)     8.0  

3500

   Carbon elution and goldroom     6.8  

3600

   Cyanide detox     3.5  

3700

   Tailings thickening     0.3  

3800

   Reagents     2.0  

3900

   Plant building & services     10.0  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 280

May 27, 2026


LOGO         LOGO

 

WBS1

   Description   $ M  

4100

   Tailings facility & water management     0.2  

4200

   Tailings & reclaim pipelines     0.5  

5100

   Power generation & distribution     1.1  

5200

   Water supply & distribution     6.2  

5400

   Ancillary buildings     7.2  

5500

   Surface mobile equipment     2.1  

5600

   Bulk fuel storage & distribution     0.3  

5700

   IT and communications     0.3  

5800

   General     0.3  

6100

   Main site access road     4.7  

6200

   Overhead power line     12.2  

Direct Subtotal

    86.5  

7200

   Field indirects     2.8  

7300

   Temporary utilities & services     0.6  

7400

   Temporary equipment     0.3  

7600

   Vendors representatives     0.4  

7700

   Spares & first fills     2.8  

7800

   Start-up& commissioning     0.6  

7900

   EPCM and expenses     15.4  

Indirect Subtotal

    23.0  

8100

   Provision (contingency)     15.0  

N/A

   Capitalized Operating cost     1.7  

Project Total – Initial Process & On-Site Infrastructure Capital

    126.1  

Note: totals may not match due to rounding

 

18.1.10

 Tailings Storage and Temporary Waste Rock Storage Facilities Capital Cost Estimate

 

18.1.10.1

 Material Take-off and Bid Solicitation

As discussed in Section 15.5 and presented in Table 15-1, the TSF is designed to be constructed in a total of three primary construction stages (Stages 1 through 3). Stage 1 is separated into two intermediate construction phases (Stages 1A and Stage 1B). In this study, Stage 1A is designated as initial capital and Stage 1B and Stage 2 are denoted as sustaining capital. Stage 3 is currently not required for the FS mine production.

Stage 1A will be the initial stage of construction and provides the basic infrastructure to be able to operate the TSF and TWRSF, including underdrains, embankments, stormwater diversion channels, and a TSF reclaim pond. Stage 1B and Stage 2 will include construction of embankment raises and TSF basin expansions to provide additional tailings storage.

The TSF design, as presented in Section 15.5 is of sufficient detail that construction quantity estimates for major earthwork, geosynthetics, and gravity piping are to an accuracy of 10%. Construction quantities estimates were developed by WSP using Autodesk AutoCAD Civil 3D designs of the TSF and TWRSF facilities and general arrangements and design details.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 281

May 27, 2026


LOGO         LOGO

 

Upon WSP receiving and compiling all quotations, the quotations were provided to Paramount and Ausenco for inclusion in the overall capital cost estimate and financial model prepared by Ausenco. For this Report, the preferred general contractor provided an updated capital construction cost estimate to account for design revisions of the TSF and TWRSF as presented in WSP’s 2021 Detailed Design Report, and reflect present unit prices for all construction equipment, labor and materials.

 

18.1.10.2

 Cost Estimate Summary (Tailings Storage and Temporary Waste Rock Storage Facilities)

Ausenco and Paramount incorporated WSP’s preferred contractor’s bid to create a construction cost estimate for Stage 1A, Stage 1B, and Stage 2 to develop the initial and sustaining cost estimates considering the timing required for construction of the TSF expansions as required by the FS mine life. Table 18-10 presents the initial capital cost applied for Stage 1A of the TSF in the economic analysis in Section 19.

Table 18-10: Initial TSF Capital Cost Estimate Summary

 

WBS

   Description   $ M  

4100

   Tailings Facility & Water Management     12.7  

Direct Subtotal

    12.7  

7000

   Indirects     3.0  

Indirect Subtotal

    3.0  

8100

   Provision (Contingency)     2.4  

Project Total – Initial Tailings Capital

    18.1  

Note: totals may not match due to rounding.

 

18.1.11

 Indirect Capital Cost Estimate

 

18.1.11.1

 Project Preliminaries (Field Indirects)

Project preliminaries are items or services which are not directly attributable to the construction of specific physical facilities of plant or associated infrastructure but required to be provided as support during the construction period.

These costs may include:

 

   

Temporary construction facilities: site offices, induction center, first aid facilities, admin, portable toilets, temporary fencing, temporary roads and parking.

 

   

Temporary utilities: power supply, temporary grounding and generators, construction lighting, and water supply.

 

   

Construction support: site clean-up and waste disposal, material handling, maintenance of buildings and roads, testing and training, service labor, site transport, site surveys, QA/QC, and security.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 282

May 27, 2026


LOGO         LOGO

 

   

Construction equipment, tools and supplies purchased by the owner or EPCM contractor: heavy equipment and cranes, large tools, consumables, scaffolding and purchased utilities.

 

   

Material transportation and storage incurred by the Owner or EPCM contractor: all types of freight, agents, staging and marshalling.

 

   

Site office: local services and expenses, communications and office furniture.

Project preliminaries were developed from first principles and summarized in the estimate to cover the construction duration for the process plant and on-site infrastructure. RESPEC and Golder accounted for field indirect costs in their respective discipline areas to support their scope of work.

 

18.1.11.2

 Operational Spares

Mechanical and electrical spares for operations purposes were provided by vendor quotes for major equipment for the initial first year of operations. The remaining equipment was factored using Ausenco’s in-house database.

 

18.1.11.3

 Capital (Insurance) and Commissioning Spares

Major mechanical and electrical spares for capital/insurance and commissioning purposes were provided by vendor quotes for major equipment. The remaining equipment was factored using Ausenco’s in-house database.

 

18.1.11.4

 First Fills

First fills include the costs for the initial construction, first fills for installed equipment and process first fills. First fills were developed by process engineering and separated in the estimate as either construction or commissioning first-fills.

 

18.1.11.5

 Vendors

Costs for vendor representatives for commissioning were identified from the returned budget quotes as a cost per day or an allowance made by engineering. Costs were separated in the estimate as either construction or commissioning vendor representatives.

 

18.1.11.6

 Pre-commissioning, Commissioning

Commissioning assistance from mechanical completion to hand over was developed using Ausenco’s EPCM costs. A modification squad was allowed for in the estimate. The modification squad was carried out to allow the commissioning team to make minor modifications or provide labor assistance for commissioning. The modification squad allowance has been estimated using Ausenco’s in-house database.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 283

May 27, 2026


LOGO         LOGO

 

18.1.11.7

 Construction Camp and Catering

No onsite camp was allowed for in the estimate. It was assumed that all labor would be sourced from within the region and would reside in either Vale, OR or Boise, ID.

 

18.1.11.8

 EPCM

EPCM services costs covered such items as engineering and procurement services (home office based), construction management services (site based), project office facilities, information technology, staff transfer expenses, secondary consultants, field inspection and expediting, corporate overhead and fees.

The overall EPCM budget for Ausenco’s scope of work was developed from first principles and was inclusive of allocations for other direct costs and general expenses.

 

18.1.11.9

 Cost Estimate Summary (Indirects)

The initial capital cost estimate for indirects provided in Table 18-11.

Table 18-11: Initial Capital Cost Estimate Summary for Indirects

 

WBS1

   Description    $ M  

7200

   Field indirects      7.9  

7300

   Temporary utilities & services      0.6  

7400

   Temporary equipment      0.3  

7600

   Vendor representatives      0.4  

7700

   Spares & first fills      2.8  

7800

   Start-up& commissioning      0.6  

7900

   EPCM and expenses      15.4  
     

 

 

 

Project Total—Indirects

     28.0  
     

 

 

 

Note: totals may not match due to rounding.

 

18.1.12

 Owner’s Costs

The Owner’s initial capital cost estimate is provided in Table 18-12.

Table 18-12:  Initial Owner’s Cost Estimate Summary

 

Description

   $ M  

Corporate overheads

     0.2  

Environmental monitoring

     0.3  

Site office

     0.4  

Setup & running costs

     0.7  

Staff & labor

     2.6  

Bonding

     11.5  
  

 

 

 

Project Total – Initial Owner’s Capital

     15.7  
  

 

 

 

Note: totals may not match due to rounding.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 284

May 27, 2026


LOGO         LOGO

 

18.1.13

 Contingency

 

18.1.13.1

 Estimate Contingency

Estimate contingency was included to address anticipated variances between the specific items contained in the estimate and the final actual project cost.

The estimate contingency does not allow for the following:

 

   

Abnormal weather conditions

 

   

Changes to market conditions affecting the cost of labor or materials

 

   

Changes of scope within the general production and operating parameters

 

   

Effects of industrial disputes.

 

18.1.13.2

 Contingency Analysis

Each of the contributing parties to the estimate provided a contingency value based on their engineering scope and cost development level of definition. These inputs were applied as percentages to their respective base estimates, resulting in a contingency of $19.8 million, or 10% of the total initial project capital cost.

 

18.1.13.3

 Management Reserve Analysis

No management reserve was allowed for.

 

18.1.13.4

 Escalation

No escalation was proportioned to any part of the estimate.

 

18.1.14

 Reclamation and Closure Capital Cost Estimate

Closure costs were provided in Section 17.7 and total approximately $21.1 million over the LOM.

 

18.2

Operating Cost Estimate

 

18.2.1

 Summary and Basis of Operating Cost Estimate

A summary of the LOM operating costs is provided in Table 18-13.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 285

May 27, 2026


LOGO         LOGO

 

Table 18-13: Summary of operating costs over LOM

 

Cost Category

   Unit Costs LOM Average
($ per ton processed)
     Total LOM Costs
($ M)
 

Mining (excl. pre-production)

     140.60        332.9  

Process

     37.72        89.3  

G&A

     20.65        48.7  
  

 

 

    

 

 

 

Total

     198.96        470.9  
  

 

 

    

 

 

 

 

*

Note: totals may not match due to rounding

The basis for the operating cost estimates is included in the discussions provided in the following sub-sections by discipline area. The operating cost estimates have an accuracy range of ±15% per AACE Class 3 estimate guidelines.

18.2.2

Mining Operating Cost Estimate

The mining costs were built up by first principles using the productivity assumptions in Section 13.11 and budgetary quotes. The mining costs were applied in the model to each profile type and ground support type. The mining costs were summarized by year and totaled for the LOM ($332.9 million over the LOM) to determine the total mining costs.

A summary of the mining cost per ton is shown in Table 18-14.

Table 18-14: Summary of Underground Mining Costs per ton

 

Mine

   Yearly (000’s of $/a)      Percentage of Total Cost (%)     Mill Feed ($/ton)  

Drilling

     17,093        5     7.25  

Blasting

     15,125        5     6.42  

Mucking

     6,593        2     2.80  

Bolting

     34,974        11     14.83  

Shotcrete Spray

     6,250        2     2.65  

Shotcrete Transmixer

     904        0     0.38  

Haulage

     6,543        2     2.78  

Backfill

     64,550        19     27.38  

Subtotal mining operating cost

     152,034        46     64.48  

Labor cost operating

     129,293        39     54.84  

Electrical cost operating

     10,951        3     4.64  

Diesel fuel cost operating

     7,602        2     3.22  

General supplies/Indirect operating

     2,999        1     1.27  

Contingency

     29,988        9     12.72  

Subtotal general operating cost

     180,832        54     76.70  

Total (mining + general)

     332,865        100     141.18  

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 286

May 27, 2026


LOGO         LOGO

 

Excluding mining costs from the pre-production period (accounted for in the initial capital cost) results in an average mining cost of $140.60/ton processed over the LOM.

 

18.2.2.1

 Underground Labor

Staffing was estimated by benchmarking against similar projects. The labor costs incorporated requirements for underground operations such as operating underground equipment, technical support, underground electricians, underground mechanics, and underground management. A summary of the underground labor required is included as Table 18-15.

Table 18-15:  Underground Labor Summary

 

Position

   Labor Code      No. of Employees      Total Cost per Year ($’000/a)  

Technical Service Engineer

     Salary        1        226.2  

Mine engineer

     Salary        1        187.9  

Mine surveyor

     Salary        2        341.9  

Mine geologist

     Salary        2        325.1  

Mine superintendent

     Salary        1        226.2  

Mine clerk

     Hourly        1        74.3  

Mine foreman

     Salary        4        916.7  

Underground miner

     Hourly        33        5,802.1  

Underground laborer

     Hourly        25        2,483.3  

Mine electricians

     Hourly        2        401.1  

Mine maintenance superintendent

     Salary        1        251.1  

Heavy equipment elec-mechanic

     Hourly        10        2,097.2  

Welder

     Hourly        2        339.8  

Serviceman

     Hourly        2        270.8  

Maintenance laborer

     Hourly        2        270.8  

Light vehicle mechanic

     Hourly        1        129.0  
     

 

 

    

 

 

 

Total Underground Personnel

 

     83        3,759.9  
     

 

 

    

 

 

 

The quantities shown in Table 18-15 do not include milling process personnel nor site management/general & administrative staff. The total underground mine personnel required will be 83 workers. The shift system for administrative personnel is planned to be four days on and three days off, at 10 hours per day. Production-related mining personnel (operators, fitters, electricians, and assistants) will work a shift system of four days on and three days off in two crews. Each crew will provide 12 hour/day coverage so that the mine can operate 24 hours/day, four days per week. Some personnel may work additional overtime through weekends for backfill, dewatering, and care-and-maintenance requirements, as needed. The operating calendar is based on 360 operating days per year. The planned mine organization chart is shown in Figure 18-1.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 287

May 27, 2026


LOGO         LOGO

 

Figure

18-1: Proposed Mine Organizational Chart

 

LOGO

Source: MDA(RESPEC), 2022.

 

18.2.2.2

 Other Underground Costs

Power costs were estimated using consumptions from the equipment manufacturer and the cost of power. A unit power cost of $0.0584 per kWh was used, based on a December 2025 power rate schedule from Idaho Power.

Diesel costs were estimated using consumptions from InfoMine cost models, equipment specifications, vendor information, and the cost of local diesel. The unit cost of diesel used for this study is $2.51/gallon.

General supplies were estimated using 1.0% of the total underground operating costs. The total cost of general supplies is $1.27/ore ton. The general supplies included mining software, engineering supplies, geology supplies, survey supplies, and other general supplies.

 

18.2.3

Process Operating Cost Estimate

The process operating cost is estimated at $89.3 million over the LOM, or an average of $37.72/ton processed over the LOM. A breakdown of these costs is presented in Table 18-16.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 288

May 27, 2026


LOGO         LOGO

 

Table

18-16: Average Annual Process Operating Cost

 

Cost Center

   Annual Costs* ($’000/a)    Percentage of Total (%)    Unit Costs LOM Average
($ per ton processed)

Reagents & Operating Consumables

   3,277    33    12.46

Power

   1,292    13    4.91

General Maintenance

   791    8    3.01

Mobile Equipment

   156    2    0.59

Labor

   4,404    44    16.75
  

 

  

 

  

 

Total

   9,919    100    37.72
  

 

  

 

  

 

*Note: totals may not match due to rounding

 

18.2.3.1

Reagents and Operating Consumables

Individual reagent consumption rates were estimated based on the metallurgical testwork results, Ausenco’s in-house database and experience, industry practice and peer-reviewed literature. Reagent costs were obtained through vendor quotes or benchmarking for similar projects performed by Ausenco.

Other consumables (e.g., liners for the primary crusher, ball mill and ball media for the mills) were estimated using:

 

   

Metallurgical testing results (abrasion index)

 

   

Vendor inputs and recommendations

 

   

Ausenco’s in-house calculation methods, including simulations

 

   

Forecast nominal power consumption.

Reagents and consumables represent 33% of the total process operating cost at an average of $12.46/ton of plant feed over the LOM.

 

18.2.3.2

Fuel and Utilities

A unit power cost of $0.0584/kWh was used, based on a December 2025 power rate schedule from Idaho Power. Carson Fuel provided an all-in contract price for diesel based on annual forecast usage for the Project at $2.51/gal, which was used for the Study.

The processing power draw was based on the average power utilization of each motor on the electrical load list for the process plant and services. Power will be supplied by the Idaho Power Company to service the facilities at the site. The total average process plant power cost is $4.91/ton over the LOM, or 13% of the total process operating cost.

 

18.2.3.3

Maintenance

General maintenance costs are 8% of the total operating cost at $3.01/ton over the LOM. Annual maintenance consumable costs were calculated based on a total installed mechanical capital cost by area using a weighted average factor from 1–5%. The factor was applied to the cost of the installed mechanical equipment.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 289

May 27, 2026


LOGO         LOGO

 

 

18.2.3.4

Mobile Equipment

Vehicle costs were based on a scheduled number of light vehicles and mobile equipment, including fuel, maintenance, spares and tires, and annual registration and insurance fees. This corresponds to an average of $0.59/ton over the LOM.

 

18.2.3.5

Labor

Staffing numbers and positions were estimated based on other similar projects and Ausenco references. The labor costs incorporate requirements for plant operation, such as management, metallurgy, operations, maintenance and assay laboratory, and contractor allowance. The total operational labor is 38 employees, averaging 21 employees per shift.

Individual personnel were divided into their respective positions and classified as either 10-hour or 12-hour shift employees. Salaries were determined using published U.S. labor market data and were also used to develop the total G&A labor cost. The rates were estimated as overall rates, including all burden costs.

Table 18-17: Process Plant Labor

 

Position

   Labor Code    No. of Employees

Processing Superintendent

   Salary    1

Gold Room Operator

   Hourly    1

Reagents/TMF Operator

   Hourly    1

Shift Foreman/Crusher Operator

   Hourly    4

Control Room Operator/Mill Operator

   Hourly    4

CIL Operator/Elution Operator

   Hourly    4

CN Destruction Operator

   Hourly    4

Plant Metallurgist

   Salary    1

Chief Assayer

   Hourly    1

Assayer

   Hourly    1

Sample Bucker

   Hourly    2

Maintenance Foreman

   Salary    1

Mill Wright/Fitter (crew)

   Hourly    2

Service Man

   Hourly    2

Electrical Foreman

   Hourly    1

Contract Electrician

   Hourly    1

Trades Assistant

   Hourly    4

Electrician

   Hourly    1

Mill Wright/Fitter (shift)

   Hourly    1

Instrument Tech

   Hourly    1

Total

      38

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 290

May 27, 2026


LOGO         LOGO

 

Labor costs represent 44% of the total process operating cost at an average of $16.75/ton of plant feed over the LOM.

 

18.2.4

General and Administrative Operating Cost Estimate

A bottoms-up approach was used to develop estimates for G&A costs at $5.4M/a, or $48.7 million over the LOM, representing an average of $20.65/ton processed over the LOM.

The G&A labor costs were estimated by developing a headcount profile for each department that was then forecast over the LOM. Labor rates were determined based on published U.S. labor market data and were applied to develop the total G&A labor cost.

Health and safety equipment, supplies, training, and environmental costs were provided by Paramount Gold, as were the information technology and telecommunications costs for telecommunication, networking, internet, computers, radio system and repairs.

A breakdown summary of forecast LOM G&A costs is shown in Table 18-18.

Table 18-18: Annual Average G&A Operating Cost Summary

 

Cost Center    Annual Cost*
($000’s/a)
   % of total    Unit Cost LOM Average
($/ton processed)

G&A maintenance

   100.0    2    0.38

Personnel (incl. bonuses and benefits)

   3,093    58    11.90

Human resources and public relations

   231.4    4    0.89

Power

   15.0    0.3    0.06

Laboratory

   86.4    2    0.33

Miscellaneous, supplies & equipment

   151.0    3    0.58

Fees and consulting services

   946.4    18    3.64

G&A vehicles & transportation

   80.1    1    0.31

Environmental

   15.3    0.3    0.06

IT & telecommunications

   60.0    1    0.23

Contract services

   479.9    9    1.85

Mine software

   45.4    1    0.17

Mine hardware

   61.3    1    0.24

Total

   5,365    100    20.65
*

For a typical operating year.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 291

May 27, 2026


LOGO         LOGO

 

 

19

ECONOMIC ANALYSIS

 

19.1

Forward-Looking Information

Paramount is subject to the reporting requirements of the Exchange Act and this filing and other U.S. reporting requirements are governed by Subpart 1300 of Regulation S-K promulgated by the Securities and Exchange Commission (SEC). The results of the economic analyses discussed in this section represent forward-looking statements within the meaning of applicable securities laws relating to Paramount Gold Nevada Corp. These statements by their nature involve substantial risks and uncertainties. Statements involving the foregoing results of economic analysis are forward-looking statements. Without limiting the generality of the foregoing, words such as “may”, “anticipate”, “intend”, “could”, “estimate”, or “continue” or the negative or other comparable terminology are intended to identify forward-looking statements. Should one or more of these risks or uncertainties materialize or should the underlying assumptions prove incorrect, actual outcomes and results could differ materially from those indicated in the forward-looking statements.

Information that is forward-looking includes, but is not limited to, the following:

 

   

Proven and Probable Mineral Reserve estimates which have been modified from Measured and Indicated Mineral Resource estimates

 

   

Assumed commodity prices and exchange rates

 

   

Proposed mine production plan

 

   

Projected mining and process recovery rates

 

   

Assumptions as to mining dilution and estimated future production

 

   

Assumptions as geotechnical support requirements for underground openings

 

   

Proposed sustaining costs and operating costs

 

   

Seabridge Gold’s intentions to convert the NPI royalty into Paramount equity upon Paramount securing sufficient construction financing

 

   

Assumptions as to closure costs and closure requirements

 

   

Assumptions as to environmental, permitting, and social risks.

Additional risks to the forward-looking information include:

 

   

Changes to costs of production from what is assumed

 

   

Unexpected variations in quantity of mineralized material, grade or recovery rates

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 292

May 27, 2026


LOGO         LOGO

 

   

Geotechnical or hydrogeological considerations during mining being different from what was assumed

 

   

Failure of mining methods to operate as anticipated

 

   

Failure of plant, equipment or processes to operate as anticipated

 

   

Changes to assumptions as to the availability of electrical power, and the power rates used in the operating cost estimates and financial analysis

 

   

Unrecognized environmental risks

 

   

Unanticipated reclamation expenses

 

   

Ability to maintain the social license to operate

 

   

Accidents, labor disputes and other risks of the mining industry

 

   

Changes to interest rates

 

   

Changes to applicable tax rates.

Calendar years used in the financial analysis are provided for conceptual purposes only. Additional permits still must be obtained in support of operations; and approval to proceed is still required from Paramount’s Board of Directors.

 

19.2

Methodology Used

The Project has been evaluated using a discounted cashflow (DCF) analysis based on a 5% discount rate. Cash inflows consist of annual revenue projections. Cash outflows consist of capital expenditures, operating costs, taxes, and royalties. These are subtracted from the inflows to arrive at the annual cash flow projections. Cash flows are taken to occur at the midpoint of each period. Tax calculations involve complex variables that can only be accurately determined during operations and, as such, the actual post-tax results may differ from those estimated. A sensitivity analysis was performed to assess the impact of variations in metal prices, discount rate, head grade, recovery, total operating cost, and total capital costs.

An economic model was developed to estimate annual pre-tax and post-tax cash flows and sensitivities of the Project based on a 5% discount rate. Tax estimates involve complex variables that can only be accurately calculated during operations and, as such, the post-tax results are approximations.

The capital and operating cost estimates developed specifically for this Project are presented in Section 18 using second quarter (Q2) 2026 US dollars. The economic analysis was run on a constant dollar basis with no inflation.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 293

May 27, 2026


LOGO         LOGO

 

19.3

Financial Model Parameters

The economic analysis contemplated in the FS uses metal prices that remain constant over the Project life and are based on the assessment outlined in Section 16 at $3,600/oz gold and $48.00/oz silver prices. No price inflation or escalation factors were utilized as commodity prices can be volatile, and there is the potential for deviation from the forecast. Exchange rates used in the Report are detailed in Section 18.1.6.

The economic analysis was performed using the following assumptions:

 

   

Construction period of 18 months

 

   

All construction and operating costs prior to achieving commercial operation are capitalized

 

   

Mine life of 9.3 years

 

   

Cost estimates in constant Q2 2026 US dollars with no inflation or escalation

 

   

Capital costs funded with 100% equity (no financing costs assumed)

 

   

All cash flows discounted at a 5% discount rate to the start of construction

 

   

Metal is assumed to be sold in the same year it is produced

 

   

No contractual arrangements for refining or offtake are in place.

 

19.4

Taxes

The Project was evaluated on a post-tax basis to provide an approximate value of the potential economics. The tax model was prepared by MNP LLP, an independent tax consultant. The calculations are based on the tax regime as of the date of the FS, and include estimates for Paramount’s expenditures, and related impacts to various tax pool balances, between the FS and the assumed construction start date.

At the Report effective date, the Project was assumed to be subject to the following tax regime:

 

   

US Federal corporate income tax system of a 21% tax rate;

 

   

Oregon tax rate of 7.6% for net proceeds of more than $1 million;

 

   

Total undiscounted tax payments are estimated to be $117.2 million over the LOM.

 

19.5

Ro yalty

A 1.5% net smelter revenue (NSR) royalty was assumed, resulting in approximately $21.1 million in undiscounted royalty payments over the LOM. The FS assumes that Seabridge will convert its 10% NPI royalty into Paramount equity upon Paramount securing sufficient construction financing, and thus the NPI was not included in the financial model.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 294

May 27, 2026


LOGO         LOGO

 

19.6

Economic Analysis

The economic analysis was performed assuming a 5% discount rate.

The pre-tax net present value (NPV) discounted at 5% is $458.9 M; the IRR is 42.8%; and payback period is 2.1 years.

On a post-tax basis, the NPV discounted at 5% is $374.7 M; the IRR is 38.9 %; and the payback period is 2.2 years.

A summary of forecast Project economics is shown graphically in Figure 19-1 and listed in Table 19-1.

A cashflow on an annualized basis is provided in Table 19-2.

Figure 19-1: Forecast Project Post-Tax Unlevered, Undiscounted Free Cash Flow ($ M)

 

LOGO

Source: Ausenco 2026

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 295

May 27, 2026


LOGO         LOGO

 

Table

19-1: Summary of Forecast Project Economics

 

Area

  

Item

  

Units

  

LOM Total/Avg.

General

   Gold price    $/oz    3,600
   Silver price    $/oz    48.00
   Mine life    years    9.3
   Total mill feed tons    tons x 1,000    2,358

Production (gold)

   Mill head grade Au    oz/ton    0.18
   Mill recovery rate Au    %    92.6
   Total mill ounces recovered Au    oz x 1,000    385.8
   Total average annual production Au    oz x 1,000    41.4

Production (silver)

   Mill head grade Ag    oz/ton    0.28
   Mill recovery rate Ag    %    73.5
   Total mill ounces recovered Ag    oz x 1,000    480.1
   Total average annual production Ag    oz x 1,000    51.5

Operating Costs

   Mining cost    $/ton processed    140.60
   Processing cost    $/ton processed    37.72
   G&A cost    $/ton processed    20.65
   Total operating costs    $/ton processed    198.96
   Refining cost Au    $/oz    5.00
   Refining cost Ag    $/oz    0.50
   *Cash costs net of by-products    $/oz Au    1,217.95
   **AISC net of by-products    $/oz Au    1,441.57

Capital Costs

   Initial capital    $M    189.8
   Sustaining capital    $M    65.1
   Closure costs    $M    21.1

Financials(pre-tax)

   Gross Revenue    $M    1,410.6
   Pre-tax unlevered free cash flow    $M    658.0
   Pre-tax NPV, 5%    $M    458.9
   Pre-tax IRR%    %    42.8
   Pre-tax Payback    years    2.1

Financials(post-tax)

   Post-tax unlevered free cash flow    $M    540.7
   Post-tax NPV, 5%    $M    374.7
   Post-tax IRR%       38.9
   Post-tax Payback    years    2.2

Notes:

*

Cash costs consist of mining costs, processing costs, G&A and refining charges and royalties.

**

All-in sustaining costs (AISC) includes cash costs plus sustaining capital and closure costs. AISC is at the Project-level and does not include an estimate of corporate G&A.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 296

May 27, 2026


LOGO         LOGO

 

Table 19-2: Project Cashflow on an Annualized Basis

 

Dollar figures in Real 2026 $ M unless otherwise noted

Macro Assumptions

  Units   Total/
Avg.
  Y -2   Y -1   Y 1   Y 2   Y 3   Y 4   Y 5   Y 6   Y 7   Y 8   Y 9   Y 10

Gold Price

  $/oz   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600   3,600

Silver Price

  $/oz   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00   48.00

Revenue

  $M   1,410.6     2.9   124.1   186.3   167.7   179.9   174.0   168.5   160.4   113.2   126.7   6.9

Operating Cost

  $M   (469.1)       (44.8)   (54.3)   (53.4)   (51.9)   (52.9)   (50.7)   (55.9)   (49.7)   (47.8)   (7.7)

Refining Charges

  $M   (2.2)     (0.0)   (0.2)   (0.3)   (0.3)   (0.3)   (0.3)   (0.3)   (0.3)   (0.2)   (0.2)   (0.0)

Royalties

  $M   (21.1)     (0.0)   (1.9)   (2.8)   (2.5)   (2.7)   (2.6)   (2.5)   (2.4)   (1.7)   (1.9)   (0.1)

EBITDA

  $M   918.2     2.9   77.2   129.0   111.6   125.0   118.3   115.0   101.9   61.6   76.7   (0.9)

Initial Capex

  $M   (189.8)   (55.4)   (134.4)                    

Sustaining Capex

  $M   (65.1)       (24.4)   (10.7)   (8.3)   (11.9)   (7.2)   (1.2)   (0.4)   (0.4)   (0.4)  

Closure Capex

  $M   (21.1)                         (21.1)

Salvage Value

  $M   15.8                         15.8

Pre-Tax Unlevered Free Cash Flow

  $M   658.0   (55.4)   (131.6)   52.8   118.2   103.2   113.1   111.0   113.8   101.4   61.1   76.3   (6.2)

Corporate Income Tax

  $M   (117.2)       (2.0)   (4.5)   (3.9)   (18.4)   (20.9)   (22.6)   (19.5)   (10.9)   (14.5)  

Post-Tax Unlevered Free Cash Flow

  $M   540.7   (55.4)   (131.6)   50.8   113.7   99.3   94.8   90.1   91.2   81.9   50.2   61.7   (6.2)

Production Summary

                           

Total Resource Mined

  kt   2,357.8     5.2   226.3   287.4   272.0   284.1   265.2   240.4   298.0   233.6   226.9   18.8

Mill Head Grade (Au)

  oz/t   0.18     0.17   0.16   0.19   0.18   0.19   0.19   0.21   0.16   0.14   0.16   0.11

Mill Head Grade (Ag)

  oz/t   0.28     0.25   0.25   0.27   0.25   0.28   0.28   0.26   0.31   0.29   0.30   0.23

Mill Recovery (Au)

  %   92.6     92.4   92.3   92.9   92.7   92.8   92.9   93.1   92.2   91.8   92.4   90.5

Mill Recovery (Ag)

  %   73.5     72.2   71.6   73.4   72.2   73.8   73.6   72.6   74.9   74.2   74.6   70.8

Recovered Gold

  koz   385.8     0.8   34.0   51.0   46.0   49.2   47.7   46.2   43.7   30.8   34.5   1.9

Recovered Silver

  koz   480.1     0.9   39.9   57.8   50.0   59.4   54.3   45.6   68.0   50.5   50.5   3.1

Payable Gold

  koz   385.5     0.8   33.9   51.0   45.9   49.2   47.6   46.2   43.7   30.8   34.5   1.9

Payable Silver

  koz   477.7     0.9   39.7   57.6   49.7   59.1   54.0   45.4   67.7   50.3   50.3   3.1

Gold Revenue

  $M   1,387.6     2.9   122.2   183.5   165.3   177.1   171.4   166.3   157.1   110.7   124.2   6.8

Silver Revenue

  $M   22.9     0.0   1.9   2.8   2.4   2.8   2.6   2.2   3.3   2.4   2.4   0.1

Total Revenue

  $M   1,410.6     2.9   124.1   186.3   167.7   179.9   174.0   168.5   160.4   113.2   126.7   6.9

Royalties

  $M   21.1     (0.0)   (1.9)   (2.8)   (2.5)   (2.7)   (2.6)   (2.5)   (2.4)   (1.7)   (1.9)   (0.1)

Total Offsite Charges

  $M   (2.2)     (0.0)   (0.2)   (0.3)   (0.3)   (0.3)   (0.3)   (0.3)   (0.3)   (0.2)   (0.2)   (0.0)

Total Operating Costs

  $M   (469.1)       (44.8)   (54.3)   (53.4)   (51.9)   (52.9)   (50.7)   (55.9)   (49.7)   (47.8)   (7.7)

Mine Operating Costs

  $M   (332.9)     (1.4)   (30.2)   (38.6)   (38.0)   (36.3)   (37.6)   (35.8)   (40.1)   (35.0)   (33.2)   (6.6)

Mill Processing

  $M   (89.3)     (0.3)   (9.2)   (10.3)   (10.0)   (10.2)   (9.9)   (9.5)   (10.5)   (9.4)   (9.2)   (0.7)

G&A Costs

  $M   (48.7)       (5.4)   (5.4)   (5.4)   (5.4)   (5.4)   (5.4)   (5.4)   (5.4)   (5.4)   (0.4)

Capitalized Operating Cost Transfer

  $M   1.7     1.7                    

Total Initial Capital

  $M   (189.8)   (55.4)   (134.4)                    

Capitalized Processing Operating cost

  $M   (1.7)     (1.7)                    

1000—Mining

  $M   (31.9)   (0.7)   (31.2)                    

2000—Site Development

  $M   (6.2)   (2.2)   (4.0)                    

3000 – Min. Processing

  $M   (43.5)   (15.2)   (28.2)                    

4000 – Tail/Waste Mgmt

  $M   (13.4)   (4.7)   (8.7)                    

5000—Onsite Infra.

  $M   (17.4)   (6.1)   (11.3)                    

6000—Off-Site Infra.

  $M   (16.9)   (5.9)   (11.0)                    

7000—Indirects

  $M   (26.0)   (9.1)   (16.9)                    

8000—Provisions

  $M   (17.3)   (6.1)   (11.3)                    

9000—Owner Costs

  $M   (15.7)   (5.5)   (10.2)                    

Total Sustaining Capital

  $M   (65.1)       (24.4)   (10.7)   (8.3)   (11.9)   (7.2)   (1.2)   (0.4)   (0.4)   (0.4)  

1000—Mining

  $M   (40.8)       (22.4)   (7.2)   (4.0)   (3.6)   (2.9)   (0.8)        

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 297

May 27, 2026


LOGO         LOGO

 

Dollar figures in Real 2026 $ M unless otherwise noted

Macro Assumptions

  Units   Total/Avg.   Y -2   Y -1   Y 1   Y 2   Y 3   Y 4   Y 5   Y 6   Y 7   Y 8   Y 9   Y 10

2000—Site Development

  $M                          

3000 – Min. Processing

  $M   (3.9)       (0.4)   (0.4)   (0.4)   (0.4)   (0.4)   (0.4)   (0.4)   (0.4)   (0.4)  

4000 – Tailings/Waste Mgmt

  $M   (20.4)       (1.6)   (3.1)   (3.9)   (7.9)   (3.9)          

5000—Onsite Infra.

  $M                          

6000—Off-Site Infra.

  $M                          

7000—Indirects

  $M                          

8000—Provisions

  $M                          

9000—Owner Costs

  $M                          

Total Capital Expenditures Including Salvage Value

  $M   (260.2)   (55.4)   (134.4)   (24.4)   (10.7)   (8.3)   (11.9)   (7.2)   (1.2)   (0.4)   (0.4)   (0.4)   (5.3)

Notes:

All dollar figures are in Real 2026 million USD unless otherwise noted.

Yearly cashflow figures for closure costs extend to 20+ years beyond end of mine life and are not shown above; the total closure cost listed reflects the accurate closure costs over the LOM.

*

Cash costs consist of mining costs, processing costs, mine-level G&A and refining charges and royalties.

**

AISC includes cash costs plus sustaining capital and closure costs.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 298

May 27, 2026


LOGO         LOGO

 

19.7

Sensitivity Analysis

A sensitivity analysis was conducted on the base case pre-tax and post-tax NPV and IRR, using the following variables: commodity prices, mill head grades, initial capital cost, operating cost, metallurgical recovery, and discount rate.

Figure 19-2 shows the summary pre-tax sensitivity, and Figure 19-3 shows the post-tax sensitivity results, with detailed sensitivity tables presented in Table 19-3 and Table 19-4.

 

Figure

19-2: Pre-Tax NPV & IRR Sensitivity Results

 

LOGO

Source: Ausenco, 2026.

 

Figure

19-3: Post-Tax NPV & IRR Sensitivity Results

 

LOGO

Source: Ausenco, 2026.

The analysis showed that the Project is most sensitive to metal price, head grade, metallurgical recovery rates, and initial capital cost, and less sensitive to operating cost.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 299

May 27, 2026


LOGO         LOGO

 

Table 19-3: Summary Pre-Tax Sensitivity Analysis

 

Pre-Tax Sensitivity to Metal Price

 
     Pre-Tax NPV5% (US$M)Sensitivity to Discount Rate    Pre-Tax IRR (%) Sensitivity to Discount Rate  
     Commodity Price    Commodity Price  

Discount Rate

       (30 %)      (20 %)      (10 %)      —         10     20     30   Discount Rate        (30 %)      (20 %)      (10 %)      —        10     20     30
     1.0     218.4       349.5       480.6       611.8        742.9       874.0       1,005        1.0     19.2     27.8     35.5     42.8     49.6     56.1     62.3
     3.0     177.9       295.1       412.3       529.5        646.8       764.0       881.2        3.0     19.2     27.8     35.5     42.8     49.6     56.1     62.3
     5.0     143.1       248.4       353.7       458.9        564.2       669.4       774.7        5.0     19.2     27.8     35.5     42.8     49.6     56.1     62.3
     8.0     99.9       190.2       280.4       370.7        460.9       551.2       641.4        8.0     19.2     27.8     35.5     42.8     49.6     56.1     62.3
     10.0     76.0       157.8       239.7       321.5        403.4       485.2       567.1        10.0     19.2     27.8     35.5     42.8     49.6     56.1     62.3
     Pre-Tax NPV5% (US$M) Sensitivity to OPERATING COST          Pre-Tax IRR(%)Sensitivity to OPERATING COST  
     Commodity Price          Commodity Price  

Total OPERATING COST

       (30 %)      (20 %)      (10 %)      —         10     20     30   Total OPERATING COST        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      213.4       318.7       423.9       529.2        634.4       739.7       844.9        (20 %)      24.9     32.9     40.3     47.2     53.8     60.1     66.3
     (10 %)      178.3       283.5       388.8       494.0        599.3       704.6       809.8        (10 %)      22.1     30.4     37.9     45.0     51.7     58.1     64.3
     —        143.1       248.4       353.7       458.9        564.2       669.4       774.7        —        19.2     27.8     35.5     42.8     49.6     56.1     62.3
     10     108.0       213.3       318.5       423.8        529.0       634.3       739.5        10     16.1     25.1     33.1     40.5     47.4     54.0     60.3
     20     72.9       178.1       283.4       388.6        493.9       599.2       704.4        20     12.9     22.3     30.6     38.2     45.2     51.9     58.3
     Pre-Tax NPV5% (US$M) Sensitivity to Initial CAPEX          Pre-Tax IRR(%)Sensitivity to Initial CAPEX  
     Commodity Price          Commodity Price  

Initial CAPEX

       (30 %)      (20 %)      (10 %)      —         10     20     30   Initial CAPEX        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      179.7       285.0       390.2       495.5        600.7       706.0       811.3        (20 %)      25.8     35.5     44.3     52.6     60.5     68.0     75.3
     (10 %)      161.4       266.7       371.9       477.2        582.5       687.7       793.0        (10 %)      22.2     31.3     39.6     47.3     54.5     61.5     68.2
     —        143.1       248.4       353.7       458.9        564.2       669.4       774.7        —        19.2     27.8     35.5     42.8     49.6     56.1     62.3
     10     124.8       230.1       335.4       440.6        545.9       651.1       756.4        10     16.6     24.8     32.1     38.9     45.3     51.5     57.3
     20     106.6       211.8       317.1       422.3        527.6       632.8       738.1        20     14.3     22.1     29.1     35.6     41.7     47.5     53.0
     Pre-Tax NPV5% (US$M) Sensitivity to Mill Recovery          Pre-Tax IRR(%)Sensitivity to Mill Recovery  
     Commodity Price          Commodity Price  

Mill Recovery

       (30 %)      (20 %)      (10 %)      —         10     20     30   Mill Recovery        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      (9.9     73.5       156.8       240.2        323.5       406.9       490.2        (20 %)      3.8     12.8     20.4     27.2     33.4     39.3     44.8
     (10 %)      66.6       161.0       255.3       349.6        443.9       538.2       632.5        (10 %)      12.1     20.7     28.3     35.3     41.8     47.9     53.8
     —        143.1       248.4       353.7       458.9        564.2       669.4       774.7        —        19.2     27.8     35.5     42.8     49.6     56.1     62.3
     10     219.6       335.8       452.0       568.3        684.5       800.7       916.9        10     25.5     34.3     42.3     49.8     57.0     63.8     70.5
     20     296.1       423.3       550.5       677.6        804.8       931.9       1,059        20     31.4     40.4     48.7     56.6     64.1     71.3     78.3
     Pre-Tax NPV5% (US$M) Sensitivity to Head Grade          Pre-Tax IRR(%)Sensitivity to Head Grade  
     Commodity Price          Commodity Price  

Head Grade

       (30 %)      (20 %)      (10 %)      —         10     20     30   Head Grade        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      (3.9     80.3       164.5       248.7        332.9       417.1       501.3        (20 %)      4.5     13.5     21.0     27.8     34.1     40.0     45.5
     (10 %)      69.6       164.4       259.1       353.8        448.5       543.3       638.0        (10 %)      12.4     21.0     28.6     35.6     42.1     48.2     54.2
     —        143.1       248.4       353.7       458.9        564.2       669.4       774.7        —        19.2     27.8     35.5     42.8     49.6     56.1     62.3
     10     201.9       315.5       429.2       542.9        656.5       770.2       883.9        10     24.1     32.8     40.7     48.2     55.3     62.0     68.6
     20     203.1       316.9       430.7       544.6        658.4       772.2       886.1        20     24.2     32.9     40.8     48.3     55.4     62.1     68.7

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 300

May 27, 2026


LOGO         LOGO

 

Table 19-4: Summary Post-Tax Sensitivity Analysis

 

Post-Tax Sensitivity to Metal Price

 
     Post-Tax NPV5% (US$M)Sensitivity to Discount Rate    Post-Tax IRR (%) Sensitivity to Discount Rate  
     Commodity Price    Commodity Price  

Discount Rate

       (30 %)      (20 %)      (10 %)      —         10     20     30   Discount Rate        (30 %)      (20 %)      (10 %)      —        10     20     30
     1.0     195.8       298.6       400.8       502.3        603.5       704.7       805.9        1.0     17.9     25.5     32.4     38.9     44.9     50.7     56.2
     3.0     158.2       250.9       342.6       433.7        524.5       615.1       705.6        3.0     17.9     25.5     32.4     38.9     44.9     50.7     56.2
     5.0     125.9       209.8       292.7       374.7        456.5       537.9       619.4        5.0     17.9     25.5     32.4     38.9     44.9     50.7     56.2
     8.0     85.7       158.5       230.1       300.9        371.3       441.3       511.3        8.0     17.9     25.5     32.4     38.9     44.9     50.7     56.2
     10.0     63.4       129.9       195.2       259.6        323.7       387.3       450.9        10.0     17.9     25.5     32.4     38.9     44.9     50.7     56.2
     Post-Tax NPV5% (US$M) Sensitivity to OPERATING COST          Post-Tax IRR(%)Sensitivity to OPERATING COST  
     Commodity Price          Commodity Price  

Total OPERATING COST

       (30 %)      (20 %)      (10 %)      —         10     20     30   Total OPERATING COST        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      180.1       263.0       345.0       426.8        508.3       589.7       671.1        (20 %)      22.8     29.9     36.5     42.7     48.5     54.1     59.5
     (10 %)      153.1       236.5       318.9       400.8        482.4       563.8       645.2        (10 %)      20.4     27.8     34.5     40.8     46.7     52.4     57.9
     —        125.9       209.8       292.7       374.7        456.5       537.9       619.4        —        17.9     25.5     32.4     38.9     44.9     50.7     56.2
     10     97.8       183.0       266.2       348.6        430.5       512.0       593.5        10     15.2     23.2     30.3     36.9     43.1     48.9     54.5
     20     65.1       155.7       239.5       322.3        404.5       486.1       567.6        20     12.1     20.8     28.1     34.9     41.2     47.1     52.8
     Post-Tax NPV5% (US$M) Sensitivity to Initial CAPEX          Post-Tax IRR(%)Sensitivity to Initial CAPEX  
     Commodity Price          Commodity Price  

Initial CAPEX

       (30 %)      (20 %)      (10 %)      —         10     20     30   Initial CAPEX        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      162.5       246.4       329.2       411.3        493.0       574.5       655.9        (20 %)      24.4     33.1     41.1     48.6     55.6     62.3     68.7
     (10 %)      144.2       228.1       310.9       393.0        474.7       556.2       637.6        (10 %)      20.9     29.0     36.4     43.3     49.8     56.0     61.9
     —        125.9       209.8       292.7       374.7        456.5       537.9       619.4        —        17.9     25.5     32.4     38.9     44.9     50.7     56.2
     10     107.6       191.5       274.4       356.5        438.2       519.6       601.1        10     15.3     22.5     29.0     35.1     40.8     46.2     51.3
     20     89.4       173.2       256.1       338.2        419.9       501.4       582.8        20     13.1     19.9     26.1     31.8     37.2     42.3     47.2
     Post-Tax NPV5% (US$M) Sensitivity to Mill Recovery          Post-Tax IRR(%)Sensitivity to Mill Recovery  
     Commodity Price          Commodity Price  

Mill Recovery

       (30 %)      (20 %)      (10 %)      —         10     20     30   Mill Recovery        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      (14.7     65.5       136.9       203.3        269.0       334.2       399.1        (20 %)      3.2     12.0     19.0     25.0     30.5     35.7     40.7
     (10 %)      59.0       140.2       215.2       289.4        363.0       436.3       509.3        (10 %)      11.4     19.3     26.0     32.2     38.0     43.5     48.7
     —        125.9       209.8       292.7       374.7        456.5       537.9       619.4        —        17.9     25.5     32.4     38.9     44.9     50.7     56.2
     10     187.1       278.7       369.4       459.6        549.6       639.5       729.3        10     23.5     31.3     38.5     45.2     51.5     57.5     63.3
     20     247.5       347.0       445.9       544.3        642.7       740.9       839.1        20     28.7     36.7     44.2     51.1     57.7     64.0     70.0
     Post-Tax NPV5% (US$M) Sensitivity to Head Grade          Post-Tax IRR(%)Sensitivity to Head Grade  
     Commodity Price          Commodity Price  

Head Grade

       (30 %)      (20 %)      (10 %)      —         10     20     30   Head Grade        (30 %)      (20 %)      (10 %)      —        10     20     30
     (20 %)      (8.9     72.1       143.1       210.0        276.4       342.2       407.8        (20 %)      3.9     12.7     19.5     25.5     31.1     36.4     41.4
     (10 %)      61.8       142.9       218.2       292.8        366.7       440.3       513.6        (10 %)      11.7     19.5     26.2     32.4     38.3     43.8     49.0
     —        125.9       209.8       292.7       374.7        456.5       537.9       619.4        —        17.9     25.5     32.4     38.9     44.9     50.7     56.2
     10     173.0       262.8       351.6       440.0        528.0       615.9       703.8        10     22.2     30.0     37.1     43.7     49.9     55.9     61.6
     20     173.9       263.9       352.8       441.3        529.4       617.5       705.5        20     22.3     30.1     37.1     43.8     50.0     56.0     61.7

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 301

May 27, 2026


LOGO         LOGO

 

19.8

Conclusion – Economic Analysis

Based on the assumptions and parameters presented, the FS shows positive economics supported by a post-tax NPV5% of $374.7 million and post-tax IRR of 38.9%. The initial Capex is at $189.8 million, with undiscounted LOM revenue of $1,410.6 million, sustaining Capex of $65.1 million, all-in Operating cost of $469.1 million, and closure costs of $21.1 million.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 302

May 27, 2026


LOGO         LOGO

 

20

ADJACENT PROPERTIES

This section is not relevant to the report.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 303

May 27, 2026


LOGO         LOGO

 

21

OTHER RELEVANT DATA AND INFORMATION

This section is not relevant to the report.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 304

May 27, 2026


LOGO         LOGO

 

22

INTERPRETATION AND CONCLUSIONS

 

22.1

Introduction

The QPs note the following interpretations and conclusions in their respective areas of expertise, based on the review of data available for this Report.

 

22.2

Mineral Tenure, Surface Rights, Water Rights, Royalties and Agreements

Information from legal experts support that the tenure held is valid and sufficient to support a declaration of Mineral Resources and Mineral Reserves. Tenure is in the geographic area referred to as the Grassy Mountains claims group. The Grassy Mountain deposit is within the Grassy Mountains claims group.

Paramount’s 100% ownership of the Grassy Mountain Project is subject to underlying agreements and royalties.

Seabridge Gold is entitled to a 10% net profits interest (NPI) royalty. Seabridge Gold, at the Report effective date, is the second largest Paramount shareholder and has indicated that it will convert its NPI into equity in Paramount, thus the Seabridge NPI has not been included in the FS.

Sherry and Yates retain a 1.5% royalty of the gross proceeds for the production of minerals from the patented and unpatented claims and a surrounding 12 mile area of interest. This area covers the Grassy Mountain deposit. There are an additional two royalty obligations in the Project area; however, these are not over claims that host Mineral Resources or Mineral Reserves.

Paramount holds three patented claims over the Grassy Mountain deposit, which provides surface rights for that area. The surrounding surface rights associated with the proposed locations of the Project surface facilities belong to the Federal government and are managed by the Vale District BLM office.

Paramount holds a water right granted by the Oregon Water Resources Department to Calico.

Except for the exploration surface disturbance, primarily related to drilling, and the network of water wells that will need to be reclaimed, there are no known environmental liabilities associated with the Grassy Mountain Project.

To the extent known to the QP, there are no other significant factors and risks that may affect access, title, or the right or ability to perform work on the Project that are not discussed in this Report.

 

22.3

Geology and Mineralization

The Grassy Mountain deposit is an example of a low-sulfidation epithermal deposit.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 305

May 27, 2026


LOGO         LOGO

 

The understanding of the Grassy Mountain deposit settings, lithologies, mineralization, and the geological, structural, and alteration controls on mineralization is sufficient to support estimation of Mineral Resources and Mineral Reserves.

 

22.4

Exploration

The exploration programs completed to date are appropriate for epithermal-style mineralization.

 

22.5

Analytical Data Collection in Support of Mineral Resource Estimation

Sampling methods are acceptable for Mineral Resource estimation.

Sample preparation, analysis and security are generally performed in accordance with exploration best practices and industry standards at the time the information was collected.

The quantity and quality of the logged geological data, collar, and downhole survey data collected in the exploration and infill drill programs are sufficient to support Mineral Resource estimation.

No material factors were identified with the data collection from the drill programs that could significantly affect Mineral Resource estimation.

The sample preparation, analysis, and security practices and are acceptable, meet industry-standard practices at the time they were undertaken, and are sufficient to support Mineral Resource estimation.

QA/QC submission rates met industry-accepted standards at the time of the campaign. The QA/QC programs did not detect any material sample biases in the data reviewed that supports Mineral Resource estimation.

The data verification programs concluded that the data collected from the Project adequately support the geological interpretations and constitute a database of sufficient quality to support the use of the data in Mineral Resource estimation.

 

22.6

Metallurgical Testwork

Metallurgical testwork and associated analytical procedures were appropriate to the mineralization type, appropriate to establish the optimal processing route, and were performed using samples that are typical of the mineralization styles found within the Grassy Mountain deposit. Whole ore gold/silver leaching with cyanide and recovery with activated carbon is a well-established and effective method for extracting and recovering gold and silver from free milling deposits like Grassy Mountain.

Samples selected for testing were representative of the mineralization. Samples were selected from a range of depths within the deposit. Sufficient samples were taken so that tests were performed on sufficient sample mass.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 306

May 27, 2026


LOGO         LOGO

 

Recovery factors estimated are based on appropriate metallurgical testwork and are appropriate to the mineralization and the selected process route. Overall plant recoveries for gold are predicted to range from 89.5–94.9% for head grades of 0.096–0.508 oz/ton (3.3–17.4 g/t) Au over the LOM. Overall plant recoveries for silver are predicted to range from 62.7–80.4% for head grades of 0.161–0.523 oz/ton (5.5–17.9 g/t) Ag over the LOM.

Mercury is present in sufficient concentration in the ore to warrant removal and management, and a mercury retort step has been incorporated into the flowsheet. Arsenic is present in the feed but at low concentrations of 3.47–5.34 oz/ton (119–183 g/t) that are not expected to be problematic in processing. No other elements that may cause issues in the process plant or concerns with product marketability were noted.

 

22.7

Mineral Resource Estimation

The Grassy Mountain project’s estimate of mineral resources is reported using the definition in Subpart 229.1300—Disclosure by Registrants Engaged in Mining Operations in Regulations S-K 1300.

RESPEC estimated the Grassy Mountain project’s mineral resources considering potential mining by open pit methods, with the addition of a minor amount of underground-mineable resources lying immediately outside the pit walls of the lower portion of the pit. An alternate scenario, comprised exclusively of mining the higher-grade portion of the deposit by underground methods, is also realistic, and this scenario was chosen to define the project mineral reserves. RESPEC constructed the resource model to accommodate both mining scenarios.

During resource modeling, RESPEC identified structural zones as the principal controls of high-grade mineralization within the central core of the Grassy Mountain deposit. This high-grade mineralization has significant grade variability, which creates modeling uncertainties with respect to the location of the estimated high grades as distances from drill data increase. While open-pit mining would minimize the risk imparted by the location uncertainty, underground mining requires far greater spatial accuracy. The current model is not sufficiently accurate for use in mining, particularly from underground. Properly oriented, closely spaced, definition drilling would therefore be required to update the operation’s short- and long-term resource models and to refine geotechnical modeling and final stope designs. To reduce the uncertainties in the high-grade mineralization model, RESPEC strongly recommends drilling from the surface prior to mining. Drilling on tighter spacing for more precise delineation of the high-grade mineralization and stope design would take place from underground. Underground drilling would also be important from a geotechnical standpoint, as the high-grade mineralized structures are typically characterized by poor to very poor rock quality.

A total of 14,947 sample intervals in the drill-hole database have gold assays but no silver analyses. In most of these cases, entire drill holes were not assayed for silver. For example, some of the early Atlas holes and all the Newmont holes were not assayed for silver. A total of 4,720 of the sample intervals lacking silver assays lie within the domains that form the basis of the gold and silver resource estimates, while 19,938 sample intervals used in the resource estimates do have silver analyses. However, the fact that silver adds very little value relative to gold mitigates the risk posed by the lower quantity of silver analyses.

RESPEC believes that all factors that influence the prospect of economic extraction have either been addressed or could be resolved by further drilling. RESPEC is not aware of any unusual environmental, permitting, legal, title, taxation, socio-economic, marketing, political, or other relevant factors not discussed in this technical report that could materially affect the mineral resource estimates as of the effective date.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 307

May 27, 2026


LOGO         LOGO

 

22.8

Mineral Reserve Estimates

An underground mining scenario is assumed using mechanized cut-and-fill methods.

The Proven and Probable Mineral Reserves for Grassy Mountain were estimated by first calculating an economic cut-off grade for mining underground stopes, then using the cut-off grade to design stope shapes centered on Measured and Indicated Mineral Resource blocks with gold grades greater than or equal to the cut-off grade.

The calculated gold cut-off grade is 0.08 oz/ton Au. Silver was not included in the cut-off grade calculation due to its relatively small contribution (2%) to total economic value.

The economic stope cut-off grade was used in the stope optimization to identify the Measured and Indicated blocks available for consideration to be converted to Mineral Reserves. Measured and Indicated resource blocks with grades less than the economic stope cut-off grade were applied to internal dilution.

A modifying factor of 8% was used for calculating external dilution tons. All Inferred resource blocks or partial blocks within the stopes and all unclassified material within the stopes is considered internal dilution. The tons were accounted for with zero grade.

Mining recovery is estimated to be 97% based on an assumed ore loss of 3%. This is considered appropriate for the highly selective mechanized cut-and-fill mining method selected for the Grassy Mountain deposit and it is based on similar operations in disseminated ore bodies.

The Mineral Reserve estimation for the Project is reported using the definition in Subpart 229.1300—Disclosure by Registrants Engaged in Mining Operations in Regulations S-K 1300.

The Mineral Reserve estimation for the Project conforms to industry-accepted practices and is reported using the 2014 CIM Definition Standards.

The QP is not aware of any mining, metallurgical, infrastructure, permitting or other relevant factors not discussed in this Report that could materially affect the Mineral Reserve Estimate.

 

22.9

Mining Method

The estimated mine life is 9.3 years.

The Grassy Mountain mine will be an underground operation accessed via one decline and a system of internal ramps. The decline will be 15ft x 15ft in dimensions, developed from a portal on surface.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 308

May 27, 2026


LOGO         LOGO

 

An underground mining scenario is assumed using underhand mechanized cut-and-fill methods, which, following ramp-up, will produce 1,300–1,400 tons/day, four days a week. This mining rate will provide sufficient material for the 750 tons/day mill and processing plant to operate at full capacity for seven days a week. The mechanized cut-and-fill method is highly flexible and can achieve high recovery rates in deposits with complex geometries, as is the case at the Grassy Mountain deposit.

Level stations will have a standoff distance from the orebody of approximately 300 ft. There are five stations planned for the mine, accessed off the decline, and each station will access up to five production levels.

The ventilation network was designed to comply with U.S. ventilation standards for underground mines. The planned ventilation will use a push/pull system and will require one exhaust fan on surface. One set of stacked ventilation raises is included in the design to be used for ventilation and secondary egress. Cemented rock fill (CRF) will be used for backfill. Mine operations will be based on the usage of mobile mining equipment suitable for underground mines. Equipment is conventional for mechanized cut-and-fill mining operations.

 

22.10

Geotechnical Considerations

The Grassy Mountain deposit is in a structurally complex, clay-altered, epithermal environment. Rock mass conditions in the infrastructure and production areas vary from Poor to Fair quality with the poorest conditions within major structures that run longitudinally through and bound the deposit. Outside of these fault areas, rock mass conditions are generally Fair. However, localized zones of Poor ground potentially associated with secondary structures or locally elevated alteration intensity are present throughout the planned mining area.

The North and Grassy faults are significant fault structures that pose a risk to the stability of an open stoping method; hence, these areas are considered suitable only for a limited man-entry mining method such as mechanized cut-and-fill, where conditions can be well controlled.

Degradation of Grassy Mountain Formation lithologic units results in difficult mining conditions that can be mitigated through additional ground support. This would result in a higher mining cost with slower advance rates in those areas.

Based on the shallow depth, ground stress is relatively low, and rock damage due to higher mining-induced stress concentrations is only anticipated in high-extraction or sequence closure areas and weaker rock mass areas. However, a reduction in the mining stresses around excavations is likely to adversely affect the stability of large open-span areas. Tensile failure and gravity-induced unraveling are foreseen as the main failure mechanisms.

Ground support design considers industry-standard empirical guidelines and GMS’s experience in variable ground conditions. Compromises have been made in the extraction sequence due to the need to balance grade and production profiles, extraction of wide orebody areas, and other geotechnical constraints. Ultimately, some aspects of the sequence may not be geotechnically optimal, and additional analysis or design may be required.

Ground support design considers industry-standard empirical guidelines and GMS’s experience in variable ground conditions. The extraction sequence has been developed to balance geotechnical constraints, ore recovery, production requirements and project economics. Based on the 2026 FS Update review completed by GMS, the updated mine planning information remains generally consistent with the previously established underground geotechnical design basis. Nevertheless, local refinements to excavation sequencing, support requirements and extraction strategies may be warranted during future detailed engineering, mine development and operations as additional geotechnical information becomes available.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 309

May 27, 2026


LOGO         LOGO

 

22.11

Processing and Recovery Methods

The process plant will be designed with conventional processing unit operations frequently used within the gold processing industry. The process plant will treat 750 tons/day and will operate with two 12-h shifts per day, 365 days per year, producing gold doré bars. The major equipment within the process plant is specified in accordance with the climate, site conditions, ore grades and metallurgical performance outlined in this report. Any deleterious metals present in the ore such as mercury will be abated by specialized equipment installed in the process plant and are not expected to impact payability terms.

 

22.12

Infrastructure

 

22.12.1

Key Infrastructure

Key Project infrastructure as envisaged in the FS includes: underground mine, including portal and decline; roads; site main gate and guard house; administration building, training, first aid, change house and car park; process plant e-room; crushing area e-room; control room; reagent storage and building; gold room; assay laboratory and sample preparation area; plant workshop and warehouse; truck shop, warehouse, wash pad; fuel facility, fuel storage and dispensing; water wells; 14.4 kV overland power line; fresh water supply and treatment; raw water tank; TSF; TWRSF; and explosives magazine.

 

22.12.2

Roads and Power

The main access road will use an existing BLM road, which will be widened to support operations.

Power will initially be provided by diesel power generators during the construction period (year 1). A power line will be built to site in that first year and will deliver approximately 5.3 MW. The generators will remain on site as backup.

 

22.12.3

Waste Rock Storage and Borrow Pits

Waste rock will be temporarily stored on surface in a lined facility and will be returned underground as CRF.

Two borrow pits are planned, using contract mining. Borrow material will be used for construction, backfill, and reclamation.

 

22.12.4

Tailings Storage Facility

The TSF uses conventional designs and assumes construction in three primary stages and zero discharge. The facility will be constructed in stages (with Stage 1 constructed in two intermediate phases), as only 2.4 million tons are planned to be delivered to the TSF, only Stage 1, 2, and a portion of Stage 3 will be required. The TSF will fill the broad valley

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 310

May 27, 2026


LOGO         LOGO

 

immediately west of the Grassy Mountain mine portal and process facilities and require embankments on the north and west sides to impound the tailings. The main embankment will cross the natural drainage on the north side of the TSF, and a secondary embankment will be constructed along the western ridge. The facility will be a 100% geomembrane-lined facility with a continuous, engineered lining system extending across the impoundment basin and the upstream slope of the embankments. The design is capable of storing runoff from tributary areas and direct precipitation on the facility resulting from the 500-year, 24-hour storm event, as well as an allowance for wave run-up due to wind action.

The relevant results and interpretations related to the TSF design are based on the data and other information summarized in this Report.

Golder provided a detailed design for the TSF sufficient to contain the tailings projected from this study’s life of mine production (Golder, 2021d). At this stage of the Project, there is reasonable certainty that the location and design of the TSF and TWRSF as presented for Study will be used as planned. No significant design changes are likely to be required provided that no material changes in location or design are needed as a result of the on-going local, State, and Federal permitting process.

Provided that actual construction, operation, management, and closure of the TSF do not differ materially from the results and design parameters summarized in this Report, there are no significant risks and uncertainties that could reasonably be expected to affect the reliability or confidence in the TSF design and cost estimates.

If actual activities related to the construction, management, operation, and closure of the TSF do differ materially from the results summarized in this Report, then the reasonably foreseeable impacts of these risks and uncertainties are most likely to be project delays and additional costs. However, any such delays or additional costs may reasonably be expected to be managed in the ordinary course and should not impact overall Project viability.

 

22.12.5

Water Management

Contact and non-contact surface water will be routed around the plant site. Permanent channels were designed on a 100-year, 24-hour storm event with nine inches of freeboard, or 500-year, 24-hour storm event without overtopping. Temporary channels were designed for a 25-year, 24-hour storm event with nine inches of freeboard, or 100-year, 24-hour storm event without overtopping.

 

22.12.6

Water Supply

Water supply from the raw water production wells and mine dewatering is projected to be sufficient to support the operational demands. Water demands are expected to vary seasonally.

 

22.13

Markets and Contracts

No market studies have been completed. Gold and silver are freely-traded commodities. The doré that will be produced by the mine is considered to be readily marketable with no deleterious/penalty elements. Although mercury is present in the ore, a retort and recovery system has been included to maintain doré quality.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 311

May 27, 2026


LOGO         LOGO

 

Metal pricing used in the economic analysis is based on long-term flat metal prices of $3,600/oz Au, and $48.00/oz Ag, which are based on consensus forecasts from various financial institutions.

Paramount has no current contracts for property development, mining, concentrating, smelting, refining, transportation, handling, sales and hedging, forward sales contracts or arrangements.

 

22.14

Environmental, Permitting and Social Considerations

Permitting activities began in 2012 with engagement with the state and federal agencies and collection of baseline data. The draft CPA was submitted to DOGAMI in 2019 for review and comment by state agencies which were received by Calico and integrated into the final CPA. In December 2021, Calico submitted the final CPA to DOGAMI. Calico and DOGAMI have been working together as the draft permits have been developed and are in the process of being finalized. The package of draft permits was issued for public review on December 8, 2025. Final permits are anticipated to be issued by all required state agencies in the second half of 2026.

In December 2021, Calico submitted a Plan of Operation (PoO) to the BLM. The draft EIS was published for public comment on August 8, 2025 and the final EIS and record of decision was published on January 29, 2026. This record of decision provides federal authorization for the PoO following posting of a reclamation bond.

Paramount has been conducting baseline data collection for over ten years for environmental studies required to support the State and Federal permitting process. Results indicate limited biological and cultural issues, air quality impacts appear to be within State of Oregon standards, traffic and noise issues are present but at low levels, and socioeconomic impacts are positive. The result of the geochemical characterization identified that the geochemistry of the ore and waste rock provide for a possible source of future environmental issues as the Grassy Mountain Project is developed.

Data produced during the baseline and geochemical studies were used in the Project design process, including the design and operation of the TSF and handling and use of waste rock as cemented backfill material, specifically considering environmental impacts. As outlined in Section 15, the design of the TSF and the waste rock management plan used the results of this geochemical characterization work.

A closure plan and RCE were submitted to the BLM and DOGAMI as part of PoO and CPA, respectively. The proposed reclamation approach for the Project includes sealing the mine portal, lining, capping, and revegetating the TSF supported by temporary active solution management followed by passive solution management (evaporation) as the TSF drains down, the removal and offsite disposal of the temporary waste rock storage facility liner, process plant and other infrastructure, the demolition and offsite disposal of the powerline and associated infrastructure, and in general the grading, capping, and revegetation of disturbed areas. This approach will result in two post-reclamation landforms, the TSF and the quarry, and is anticipated to be completed within five years of ceasing operation. Post-reclamation monitoring, including groundwater and stormwater quality and revegetation success, is proposed to meet Federal and State requirements and guidance and will continue for up to 30 years following reclamation.

The RCE was updated in February 2026 to account for current unit rates and in response to input from DOGAMI and BLM during the permitting process. The reclamation surety associated with the proposed reclamation plan is $21,086,123 USD including indirect costs such as contingency, contractor management and contractor profit. The BLM and State of Oregon are in negotiations to establish an MOU allowing the State of Oregon to hold the bond and oversee the reclamation activities.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 312

May 27, 2026


LOGO         LOGO

 

Social and community impacts have been considered and evaluated for the PoO in accordance with the NEPA and other Federal laws, and the State of Oregon Socioeconomic Analysis. Potentially affected Native American tribes, tribal organizations and/or individuals were consulted during the preparation of the PoO and consultation continues to advise on the project that may have an effect on cultural sites, resources, and traditional activities.

 

22.15

Capital Cost Estimate

The capital cost estimate is reported in Q2 2026 USD. The capital costs are at a minimum at a feasibility level of confidence of ±15% as is defined in S-K 1300.

Capital costs are estimated at $189.8 million of initial capital. This figure includes $1.7 million of capitalized operating costs and $19.8 million in contingency (10%). In addition, there is $65.1 million of sustaining capital over the LOM and $21.1M in closure costs.

 

22.16

Operating Cost Estimate

The operating cost estimates are reported in Q2 2026 USD. The capital costs are at a minimum feasibility level of confidence of ±15% as is defined in S-K 1300.

The LOM underground mining costs are estimated at $332.9 million over the LOM, and averages $141.18/ton processed over the LOM. Excluding mining costs from the pre-production period (accounted for in the initial capital cost) results in an average mining cost of $140.60/ton processed over the LOM.

The LOM process operating cost is estimated at $89.3 million over the LOM, and averages $37.72/ton processed over the LOM.

The LOM general and administrative (G&A) costs are estimated at $5.4 million/a, or $48.7 million over the LOM, and average $20.65/ton processed over the LOM.

 

22.17

Economic Analysis

An economic model was developed to estimate the project’s annual pre-tax and post-tax cash flows, sensitivities, and NPV results using a 5% discount rate. Based on the assumptions and parameters, the economic analysis shows positive post-tax economics of $374.7 million NPV5% and 38.9% post-tax IRR. A sensitivity analysis was conducted on the base-case pre-tax and post-tax NPV and IRR of the project using the following variables: metal prices, discount rate, operating costs, initial capex, metal recovery, and head grade.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 313

May 27, 2026


LOGO         LOGO

 

22.18

Risks and Opportunities

 

22.18.1

Risks

 

22.18.1.1

Geological Setting, Mineralization, and Deposit

Unlike states such as Nevada and Arizona, Oregon does not have a strong mining background. The Project may encounter a lack of mining skills and expertise at the local level, which could affect Paramount’s ability to operate using local labor, until Paramount has trained sufficient local staff to suit Project requirements. There may also be effects on the Project caused by a lack of familiarity with Mine Safety and Health Administration (MSHA) requirements at the local and State levels and at the local staff operator level, which may in turn lead to safety incidents. Such incidents could result in Project delays and affect the permitting process.

 

22.18.1.2

Mineral Processing and Metallurgical Testing

If material flowability properties in the mined product are not aligned to the analysis and benchmarking completed in this FS, there is a risk of delayed production ramp-up as well as remedial corrections required to the crushing circuit design. To mitigate this, additional materials flowability testwork should be completed on the mined product prior to detailed design.

 

22.18.1.3

Mineral Resource Estimate

During resource modeling, RESPEC identified structural zones as the principal controls of the high-grade mineralization in the central core of the Grassy Mountain deposit. This mineralization has significant grade variability, which creates modeling uncertainties with respect to the location of the estimated high grades as distances from drill data increase. While an open-pit mining scenario would minimize the risk imparted by the location uncertainty, underground mining would require far greater spatial accuracy. The current model is not sufficiently accurate for use in mining, particularly from underground. Updating the operation’s short- and long-term resource models, refining geotechnical modeling, and making final stope designs requires properly oriented, closely spaced, definition drilling. RESPEC strongly recommends drilling from the surface prior to mining to reduce the uncertainties in the high-grade mineralization model. Drilling on tighter spacing for more precise delineation of the high-grade mineralization and stope design would take place from underground. The underground drilling would also be important from a geotechnical standpoint because the mineralized structures are typically characterized by poor to very poor rock quality.

 

22.18.1.4

Mining Methods

There is a risk that the estimated mining costs may not be achievable if additional support over that contemplated in the FS is required due to weak rock mass.

 

22.18.1.5

Infrastructure

Delays in the power line installation including the substation upgrade may result in delays to the Project schedule. As the Project power requirements are relatively modest, there is a risk that the selected power provider may delay supply to the Project. However, power for the initial stages of project development can be generated using diesel-powered generators prior to the power supplier completing the requisite power infrastructure for the Project.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 314

May 27, 2026


LOGO         LOGO

 

Water supply is envisaged to be partly from groundwater sources. Additional production wells may be required to support operations, which will require permitting. In addition, well productivity may not be as envisaged, which may affect both the volume of water available for operations and the number of wells that must be pumped.

If additional borrow areas are required for construction and reclamation of the TSF that are more distant than contemplated in the FS, then reclamation construction costs of the TSF will increase as compared to the costs estimated in this Report.

As construction work in Oregon is seasonal, poor weather during the construction season may result in delays to the Project schedule. This is de-risked by scheduling earthworks and building construction in summer, with mill construction during winter months to be completed within a building.

 

22.18.1.6

Environmental Studies, Permitting and agreements with local individuals or groups

If non-governmental organizations object to the Project as envisaged in the FS, a number of risks may result. These could include additional capital costs or increases in operating costs, delays in Project permitting, and delays in obtaining the social license to operate.

 

22.18.1.7

Capital Costs

There is a risk that the estimated mining capital costs may not be achievable due to the following factors:

 

   

Significant variations in tariffs could result in costs exceeding those assumed in the project estimates.

 

   

Additional ground support, beyond what is contemplated in the Feasibility Study (FS), may be required if a greater extent of weak rock mass is encountered.

 

   

Increased demand for mining equipment may lead to delays in the delivery of planned equipment, potentially impacting the project schedule. Furthermore, if alternative equipment must be procured, the costs may differ from those assumed in the current estimate.

 

22.18.1.8

Operating Costs

There is a risk that the estimated mining capital costs may not be achievable due to the following factors:

 

   

Additional ground support, beyond what is contemplated in the Feasibility Study (FS), may be required if a greater extent of weak rock mass is encountered.

 

   

Increases in commodity prices (e.g., diesel, cement, steel) may lead to higher costs for raw materials and supplies used in mining operations, resulting in increased operating costs.

 

   

Non-availability of skilled manpower may necessitate offering higher compensation to attract and retain qualified personnel, potentially increasing operating costs. Additionally, there is a possibility that production mining activities may need to be outsourced, which could further increase operating costs, although it may help reduce capital expenditures.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 315

May 27, 2026


LOGO         LOGO

 

22.18.1.9

Economic Analysis

The economic analysis is based on long-term flat metal prices of $3,600/oz Au, and $48.00/oz Ag, which are based on consensus forecasts from various financial institutions, with no considerations for escalation or inflation over the LOM. Large fluctuations to metals prices or drastic changes to inflation can negatively impact the project returns.

The risks or uncertainties that could reasonably be expected to affect the reliability or confidence in the projected economic outcomes are:

 

   

Geological and resource uncertainty

 

   

Metallurgical and processing uncertainty

 

   

Mining and geotechnical uncertainty

 

   

Infrastructure assumptions

 

   

Capital and operating cost uncertainties

 

   

Commodity price and market risks

 

   

Environmental, permitting, and regulatory risks

 

   

Social and community considerations

 

   

Political and jurisdictional risk

 

   

Project schedule assumptions

 

22.18.1.10

Operational Readiness

Mining is cyclical, and during an up-cycle, it can be difficult for any mining operation to attract quality staff. There is a cost risk to Paramount to source a non-local operations team of sufficient experience and expertise, including additional costs to train and mobilize the team locally, to adequately support the Owner’s team.

Implementation of an effective operations readiness strategy and program is key to address the potential risk that Paramount currently has no active operations. A lack of familiarity with the operational environment, particularly in Oregon, could otherwise result in unexpected Project delays or cost increases.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 316

May 27, 2026


LOGO         LOGO

 

22.18.2

Opportunities

 

22.18.2.1

Geological Setting, Mineralization, and Deposit

There is remaining exploration potential in the Project area. The Crabgrass, Bluegrass, North Bluegrass, Ryegrass and Dennis’ Folly areas in the Grassy Mountain claims block were recommended for surface work with the goal of defining further exploration drill targets.

 

22.18.2.2

Mineral Processing and Metallurgical Testing

There is an opportunity to further optimize the flowsheet with respect to leach feed particle size and retention time that could positively affect the project economics, further comminution and metallurgical testwork work should be completed to confirm the opportunity.

 

22.18.2.3

Mining Methods

The mine plan and cut-off grades used for the FS are based on conservative metal prices. There may be upside for the Project in higher metal pricing scenarios. A higher metal price would potentially result in additional material meeting the cut-off grade criteria and being available to potentially convert to Mineral Reserves, thereby providing additional metal production and potentially, extending the mine life.

 

22.18.2.4

Infrastructure

The mine plan requires sources of aggregate and borrow materials in support of road construction and CRF. Private sources for gravel construction along the access route may be obtainable. There may also be an opportunity to source borrow material from local sources. This could lead to more simplified permitting for the development of these sources, and it could potentially reduce costs of the gravel for the access road construction and borrow materials for CRF.

 

22.18.2.5

Environmental Studies, Permitting and agreements with local individuals or groups

The current post-closure land use is to return the site to a land use similar to current land uses (grazing, wildlife, recreation). There is the opportunity to modify the closure plan to result in a beneficial post-closure land use that may be identified as the project progressed through construction and operation.

 

22.18.2.6

Capital Costs

The following factors present potential opportunities to optimize project outcomes and enhance value:

 

   

Tariff variability: potential fluctuations in tariffs provide an opportunity to optimize procurement strategies, renegotiate contracts, or identify alternative suppliers to achieve cost efficiencies relative to current project estimates.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 317

May 27, 2026


LOGO         LOGO

 

   

Ground conditions and support requirements: encountering varying rock mass conditions offers an opportunity to refine ground support design, improve geotechnical understanding, and implement more efficient or innovative support systems tailored to actual conditions.

 

   

Mining equipment market dynamics: increased demand for mining equipment creates an opportunity to reassess fleet strategy, including evaluating newer or more efficient technologies. Exploring alternative equipment sourcing or leasing options may also optimize capital allocation and improve operational flexibility.

 

22.18.2.7

Operating Costs

The following factors present potential opportunities to optimize project outcomes and enhance value:

 

   

Ground conditions and support requirements: encountering varying rock mass conditions offers an opportunity to refine ground support design, improve geotechnical understanding, and implement more efficient or innovative support systems tailored to actual conditions.

 

   

Commodity price movements: changes in commodity prices (e.g., diesel, cement, steel) present opportunities to implement cost-control measures, adopt more efficient consumption practices, or explore bulk purchasing and long-term supply agreements to mitigate cost impacts.

 

   

Workforce availability and strategy: labor market constraints provide an opportunity to strengthen workforce planning, invest in training and development, or adopt automation and productivity-enhancing technologies. Additionally, selectively contracting production mining could optimize the balance between operating and capital costs while improving scalability and execution efficiency.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 318

May 27, 2026


LOGO         LOGO

 

23

RECOMMENDATIONS

 

23.1

Introduction

Based on the assumptions and parameters presented in the Report, the Grassy Mountain Project has a mine plan that is technically feasible and economically viable. The positive financials of the Project ($374.7 million post-tax NPV5% and 38.9% post-tax IRR) support the mineral reserve.

A single work phase is proposed for recommended work to further derisk the project in advance of the next phase of the project (detailed engineering). The estimated budget to complete the work program is set out by discipline area and summarized in Table 23-1.

Table 23-1: Phase 1 Recommended Work Program

 

Program Component

   Cost ($ M)

Metallurgical testing

   0.2

Drilling and Lithologic Modelling

   2.5

Mining methods

   0.1

Geotechnical

   0.5

Hydrology

   0.6

Infrastructure

   0.1

Environmental Studies, Permitting and agreements with local individuals or groups

   — 
  

 

Total

   4.0
  

 

Note: totals may not match due to rounding

 

23.2

Metallurgical Testing

It is recommended that further comminution and metallurgical testwork be completed, particularly on material to be processed in the first three years of operations in order to investigate the opportunity of optimizing the comminution flowsheet and/or the opportunity to defer some equipment and capital costs into later years. Estimated cost $175,000.

It is recommended that material handling testwork be completed to optimize and de-risk material handling design of conveyors, bins and stockpiles and potential operating issues associated with solids bridging or rat holes. Estimated cost $75,000.

 

23.3

Mineral Resource Estimate

The current lithologic model has not been fully rectified three-dimensionally. To support an active mining operation, a fully rectified lithological model is recommended. This work is estimated to cost about $45,000.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 319

May 27, 2026


LOGO         LOGO

 

To mitigate some of the risks associated with significant grade variability observed in the structural zones that are the principal controls of the high-grade mineralization within the central core of the Grassy Mountain deposit, a surface drilling program is recommended. The current model is not sufficiently accurate for use in mining, particularly from underground. Properly oriented, closely spaced, definition drilling would be required to update the operation’s short- and long-term resource models, as well as to refine geotechnical modeling and final stope designs.

Before mining commences, drilling from the surface is strongly recommended to improve the understanding of the high-grade mineralization model. The drilling would consist of 25 RC holes with core tails for a total of 19,250 ft and would target gaps in the high-grade core where the location and orientation of the mineralization is uncertain. The estimated cost for the drilling program is estimated at $2,525,000, as given in Table 23-2.

Table 23-2: Recommended Work Program for Mineral Resource Estimate

 

Program Component

   Unit Cost ($)      Quantity      Task Cost ($)

3-D lithologic modeling

     N/A        N/A      45,000

Drilling - RC

     $66/ft        9,900 ft      654,000

Drilling - core

     $131/ft        9,350 ft      1,229,000

Road and pad construction, reclamation

     $233/hour        60 hours      14,000

Assays

     $70/sample        4000 samples      280,000

Travel, lodging, field supplies, personnel

     $1,685/day        180 days      303,000
        

 

Total

         2,525,000
        

 

Drilling on tighter spacing from underground for more precise delineation of the high-grade mineralization and stope design will be required following the surface drilling program. The drilling would also be important from a geotechnical standpoint as the mineralized structures are typically characterized by poor to very poor rock quality. The drilling would take place during development of the mine, so no work program or cost estimate are included here. However, more precise definition of the deposit from underground will be critical for effective stope design, mine planning and geotechnical characterization.

 

23.4

Mining Methods

Additional optimization of mine design and underground production should be undertaken before construction begins. This should include:

 

   

Determination of an optimal gold price. A higher gold price will lower the cut-off grade and bring in more economic material into the mine plan. Detailed mine plan will be required to design level access heading meeting design gradients such that it is ready for execution. This is estimated to require a budget of approximately $30,000 to complete.

 

   

Further analysis of the underground equipment types and sizes to identify possible improvements to the economics and efficiencies. Support with bidding and bids evaluations will be required. A budget of $15,000 is recommended to complete this step.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 320

May 27, 2026


LOGO         LOGO

 

   

Contractor mining bids development and evaluation of bids. A budget of $15,000 is recommended to complete this step.

 

   

Further analysis of the underground ventilation system should be completed. This analysis should include a further detailing of the ventilation model, fan selection, and ventilation raise diameter. This is estimated to require a budget of approximately $15,000 to complete.

The mining recommendations overall have a completion cost estimated at approximately $75,000.

Table 23-3: Recommended Work Program for Mining Methods

 

Program Component

   Unit
Cost ($)
 

Mine Design Detail

     30,000  

Equipment Selection and Bids

     15,000  

Contractor Mining

     15,000  

Ventilation Model and design

     15,000  
  

 

 

 

Total

     75,000  
  

 

 

 

 

23.5

Geotechnical

A geotechnical classification should be used for narrow zones of weakness, both in rock core descriptions and during underground geotechnical mapping, to allow for the differentiation, characterization, and geotechnical classification of clay matrix breccias, faults, faults/veins or other weakness zones. This was not analyzed in the FS due to lack of structural information.

A study should be completed to geotechnically characterize the vein/faults and document strength properties and mean thicknesses.

The seismic hazard study should be updated to provide additional quantification of the seismic risk for the Project area.

The empirical design using a lower Q’ value standard deviation range should be reviewed to determine the stability condition of all development and determine what additional stability measures may be required if designs change due to a more conservative assessment of the Q’ values.

A pillar dimensioning and stability analysis is recommended to be completed to provide recommendations to the mine design and planning department.

Additional tests should be undertaken to test CRF strength resistance in response to changes in the cement and fly ash percentages to reduce the amount of cement that may be required.

A limit equilibrium analysis should be completed to assess the typical failure modes of caving, flexural, sliding and rotational as proposed by Mitchell and Roettger (1989).

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 321

May 27, 2026


LOGO         LOGO

 

Reinforcements should be installed during operations to intersect the vertical joints at an oblique angle to improve the shear resistance. Otherwise, vertically-installed reinforcements may need to be longer than envisaged in this Report to penetrate beyond the potential height of the stable arch.

Wall response in permanent and temporary excavations must be measured during excavation to develop a better understanding of the interaction between bolts, cable bolts and the rock mass.

A geotechnical risk model is recommended to economically quantify the risk of instabilities and prepare alternative plans to ensure on time ore delivery.

An update should be undertaken to the reinforcement and support numerical analysis to support the shotcrete assumptions.

The three-dimensional numerical analysis of the timeframes assumed for excavation and backfill should be conducted on a month-by-month basis. This monthly examination should evaluate displacement velocity against the stand-up time requirements for the excavations.

Rib pillars that are lower than three drifts wide in drift excavations under rock mass environments (i.e. that are not under CRF) should be avoided, due to the risk of high stress concentrations in the pillar and therefore local instabilities.

The safety factor should be calculated as part of the numerical model update, to provide information on the response of the rock mass to the induced stress through the excavation–backfill process.

Paramount should prepare a detailed monitoring plan for underground operations. The plan should include:

 

   

geotechnical inspections and permanent ground control during operations;

 

   

installation of vibrating wire extensometers to measure displacements along time in sectors considered critical as the permanent infrastructure;

 

   

a measurement program for in-situ stress parameter, to indicate sectors subject to large compression or relaxation changes due to stress redistribution during drift mining;

 

   

preparation of procedures for a systematic convergence measurement and stress changes measurement; and

 

   

surface displacements monitoring based on visual inspection, cross-crack measurements (either manual or by wireline extensometer), survey monitoring and satellite imaging subsidence monitoring (InSAR).

The application of pre-splitting blasting process or smooth blasting processes should be investigated to reduce blast damage and achieve blast design.

Blasting should be avoided beside drifts that have recently been backfilled or where the CRF still undergoing the curing process (28 days) to prevent CRF damage and affect the CRF stability in undercut operations.

A vibrations study is recommended to define the maximum size of blasting to reduce the risk of underground collapses or instabilities.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 322

May 27, 2026


LOGO         LOGO

 

The effect of blasting on the weak rock mass should be quantified using techniques proposed by Caceres (2011) related to peak particle velocity and scaled distance as a function of rock mass quality.

A workshop should be organized to review the mine plan and geotechnical assumptions to optimize the mine plan so as to ensure stability between drifts and mine levels.

For the portal excavation, a 2D numerical model should be completed to assess stability and deformation during the excavation process. The model should consider the updated geotechnical characterization and assess these conditions at different excavation stages.

The total geotechnical program is estimated to cost approximately $455,000 to complete, detailed in Table 23-4 below.

Table 23-4: Recommended Geotechnical Program

 

Program Component

   Unit Cost ($)  

Vein/faults geotechnical characterization

     40,000  

Seismic hazard study update

     50,000  

Design stability update and pillar assessment

     10,000  

CRF test update

     200,000  

CRF limit equilibrium assessment

     10,000  

Geotechnical risk model

     15,000  

Support numerical analysis update

     10,000  

3D stability numerical analysis update

     35,000  

Detailed ground monitoring plan

     10,000  

Effect blasting assessment

     10,000  

Numerical model for portal excavation sequence

     10,000  

Mining and geotechnical workshop

     25,000  

Other studies

     30,000  
  

 

 

 

Total

     455,000  
  

 

 

 

 

23.6

Hydrology

Wellfield construction should be initiated and pumping tests conducted to confirm the water flow available from the water well. This work is estimated at approximately $600,000.

 

23.7

Infrastructure

Detailed engineering and design should be carried out on the incoming power line, by the local power provider. The anticipated cost for this study is approximately $100,000.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 323

May 27, 2026


LOGO         LOGO

 

23.8

Environmental Studies, Permitting and agreements with local individuals or groups

Continued engagement with the local community, tribal entities and local, state and federal agencies is recommended as the project nears final state permitting, construction and operation. Costs associated with this recommendation are a part of ongoing engagement and already included in Owner’s costs.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 324

May 27, 2026


LOGO         LOGO

 

24

REFERENCES

Barton, N., 2002: Some New Q-Value Correlations to Assist in Site Characterization and Tunnel Design: Int. J Rock Mech and Min Sci, (39), pp.

185–216.

Barton, N., 2008: Rock Engineering for a Drill and Blast and TBM Tunneling, and Important Aspects of Rock Joint and Rock Mass Behavior: Short course presented 26–27 June 2008, Santiago, Chile.

Barton, N.; Lien, R. and Lunde, J., 1974: Engineering Classification of Rock Masses for the Design of Tunnel Support: Rock Mechanics, Vol. 6, N° 4.

Baxter, K., 2020: Grassy Mountain Gold and Silver Project Mine Dewatering Hydrogeologic Assessment: report prepared by Lorax Environmental Services, March 2020, Project Number A547-1.

Bieniawski, Z. T., 1976: Rock Mass Classification in Rock Engineering: in Z. T. Bieniawski, ed. Proceedings of the Symposium on Exploration for Rock Engineering, Vol. 1. Johannesburg, 1–5 November 1976. Cape Town: A.A. Balkema, pp. 97–106.

Bieniawski, Z. T., 1989: Engineering Rock Mass Classifications: New York: John Wiley & Sons, first edition.

Bieniawski, Z. T., 1990: Tunnel Design by Rock Mass Classifications: Washington: US Army Corps of Engineers, first edition.

BMO Capital Markets, 2020: Material Precious Metal & Minerals: September 2020.

Brady, B.H. & Brown, E.T., 2004: Rock Mechanics for Underground Mining: Kluwer Academic, third edition.

Brown, J.J., Malhotra, D., and Black, Z., 2012: NI 43-101 Technical Report on Resources, Grassy Mountain Gold Project, Malheur County, Oregon: report prepared by Gustavson Associates for Calico Resources Corp., effective date September 26, 2012.

Buchanan, L.J., 1981: Precious Metal Deposits Associated with Volcanic Environments in the Southwest: in Dickinson, W.R., and Payne, W.D., eds, Relations of Tectonics to Ore Deposits in the Southern Cordillera: Arizona Geological Society Digest, v. 14, pp. 237–261.

Caceres, C.A., 2011: Quantifying the Effect of Rock Mass Quality on Peak Particle Velocity for Underground Drift Development: PhD thesis, University of British Columbia.

Canadian Securities Administrators (CSA), 2011: National Instrument 43-101, Standards of Disclosure for Mineral Projects, Canadian Securities Administrators.

Cantor Fitzgerald, 2020: Precious Metals & Mining Macro: March 2020.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 325

May 27, 2026


LOGO         LOGO

 

Carter, T. G.,2000: An Update on the Scaled Span Concept for Dimensioning Surface Crown Pillar for New or Abandoned Mine Workings: 4th North American Rock Mechanics Symposium, 31 July–3 August, Seattle, Washington.

Clark, A., Thompson, J., and Scanlon, T., 2018: Grassy Mountain Pre-Feasibility Dewatering Estimates RE: (1294.0010 - Task 6): Memorandum prepared by SPF Water Engineering for Paramount Gold Nevada, January 2018, 129 p.

Cordova, M., Saw, H., and Villaescusa, E., 2015: Laboratory Testing of Cemented Rock Fill for Open Stope Support.

Cummings, M.L., 1991: Relationships Among Volcaniclastic Sedimentation, Volcanism, Faulting, and Hydrothermal Activity West of Lake Owyhee, Malheur County, Oregon: in Geology and Ore Deposits of the Great Basin: Geological Society of Nevada, Symposium Proceedings, v2, pp. 111–132.

Erwin, T.P., 2017: Mineral Status Report for the Grassy Mountain Project: Report prepared for Paramount Gold Nevada Corp. by Erwin & Thompson, LLP, Reno, Nevada, 23 p.

Fashing, F. and Vanek, R., 2011: Engineering Geological Characterisation of Fault Rocks and Fault Zones: Geomechanics and Tunnelling, 4(3), pp. 181–194.

French, G.M., 1998: Possible Differences Between Tombstone and the Atlas and Newmont Drilling: internal Atlas Precious Metals report, in Tombstone Exploration memorandum, 1 p.

Golden Sunlight Mines, 1991: Grassy Mountain Metallurgical Studies: May 1991.

Golder, 2016a: Collection of Geotechnical Data from Drill Core at Grassy Mountain: Field procedure manual, Lake Oswego, Oregon prepared by Golder Associates.

Golder, 2016b: Grassy Mountain Project – Tailings Storage Facility, Siting and Trade-Off Study, Malheur County, Oregon: Report prepared for Paramount Nevada by Golder Associates Inc. December 9, 2016.

Golder, 2018a: Paramount Gold Nevada – Grassy Mountain Project, Geotechnical Data Collection Factual Report: Report prepared for Paramount Gold Nevada Corp. by Golder Associates Inc., March 2018, 281 p.

Golder, 2018b. Report Pre-Feasibility Design Tailings Storage Facility Grassy Mountain Project: Report prepared by Golder Associates Inc., June 29, 2018, 1633241.36.R.REV0.

Golder, 2019a: Grassy Mountain Project – Hydrology and Stormwater Diversion Recommendations for the Process and Portal Pads. Technical memorandum prepared for Ausenco Minerals and Metals by Golder Associates Inc. Draft, June 7, 2019.

Golder, 2019b: Grassy Mountain Project – Tailings Storage Facility, Tailings Storage Facility Location Options Analysis. Prepared for Calico Resources USA Corp. by Golder Associates Inc. September 13, 2019.

Golder, 2019c: Detailed Design, Tailings Storage Facility and Waste Rock Dump, Grassy Mountain Mine, Malheur County, Oregon: Report prepared for Calico Resources USA Corp. by Golder Associates Inc., November 6, 2019.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 326

May 27, 2026


LOGO         LOGO

 

Golder, 2019d: Stormwater Pollution Control Plan, Grassy Mountain Mine, Malheur County, Oregon. Prepared for Calico Resources USA Corp. by Golder Associates inc. November 6, 2019.

Golder, 2020: Rock Mechanics Laboratory Testing Results (Grassy Mountain Project), Reno, Nevada.

Golder, 2021a: Stormwater Pollution Control Plan, Grassy Mountain Mine, Malheur County, Oregon, Revision 1. Prepared for Calico Resources USA Corp. by Golder Associates USA Inc. October 27, 2021.

Golder, 2021b: Abbreviated Operating Permit Application – Grassy Mountain Basalt Borrow Quarry, Revision 1. Prepared for Oregon Department of Geology and Minerals Industries by Golder Associates USA Inc. October 27, 2021.

Golder, 2021c: Abbreviated Operating Permit Application – Grassy Mountain Closure Cover Borrow Areas Quarry. Prepared for Oregon Department of Geology and Minerals Industries by Golder Associates USA Inc. October 27, 2021.

Golder, 2021d: Detailed Design, Tailings Storage Facility and Temporary Waste Rock Storage Facility, Grassy Mountain Mine, Malheur County, Oregon, Revision 1. Report prepared for Calico Resources USA Corp. by Golder Associates USA Inc., October 29, 2021.

Gonzalez de Vallejo, L., 2004: Ingeniería Geológica: Pearson Educación, Madrid.

Gonzalez de Vallejo, L., Ferrer, M., Ortuño, L., Oteo, C., 2002: Ingeniería Geológica, Madrid, España.

Goodman, R., 1989: Introduction to Rock Mechanics: John Wiley & Sons, New York, second edition.

Gustin, M.M., Dyer, T.L., MacMahon, C., Caro, B., Raponi, T.R., and Baldwin, D., 2018: Preliminary Feasibility Study and Technical Report for the Grassy Mountain Gold and Silver Project, Malheur County, Oregon, USA: report prepared by Mine Development Associates, Golder Associates and Ausenco Canada Inc. for Paramount Gold Nevada Corp., effective date 21 May, 2018.

Hazen Research Inc., 1990: Grassy Mountain Metallurgical Studies: March 1990.

Hazen Research Inc., 1991: Gravity Concentrations Studies on the Grassy Mountain Gold Ore, July 1991.

Hoek, E.; Kaiser, P. and Bawden, W., 1995: Support for Underground Excavations in Hard Rock: A. A. Balkema.

Hulse, D.E., Brown, J.J., and Malhotra, D., 2012: NI 43-101 Technical Report on Resources, Grassy Mountain Gold Project, Malheur County, Oregon: report prepared by Gustavson Associates for Calico Resources Corp., effective date March 1, 2012.

Itasca, 2012: FLAC3D (Fast Lagrangian Analysis of Continua in 3 Dimensions), 2010: v5.0.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 327

May 27, 2026


LOGO         LOGO

 

Jory, J.C., 1993: Grassy Mountain Development Geology 1993 Year-End Report: internal Newmont Exploration Limited draft memorandum, December 1993, 9 p. plus figures.

Kelly, J.M., 1988: Discovery History of the Grassy Mountain Deposit: unpublished inter-office correspondence of Atlas Precious Metals Inc., September 1988, 4 p.

Laubscher D. H. and Jakubec J., 2001: The MRMR Rock Mass Classification for Jointed Rock Masses: in W. A. Hustrulid & R. L. Bullock eds. Underground Mining Methods: Engineering Fundamentals and International Case Studies. New York, Society of Mining Engineers, pp. 474–481.

Laubscher, D. H., 1990: A Geomechanics Classification System for the Rating of Rock Mass in Mine Design: Journal of the South African Institute of Mining and Metallurgy, 90(10), pp. 257–273.

Lechner, M.J., 2011: Grassy Mountain NI 43-101 Technical Report, Malheur County, Oregon: Report prepared for Calico Resources Corp., effective date June 6, 2011.

Lechner, M.J., 2007: Grassy Mountain Technical Report, Malheur County, Oregon: NI 43-101 Technical Report: Report prepared for Seabridge Gold Inc., effective date April 27, 2007

MacMahon, C., Browne, R., and Barton, M., 2018: Draft Report Pre-Feasibility Design Tailings Storage Facility Grassy Mountain Project: Report prepared by Golder Associates Inc., June 2018, 1633241.36. REVA, 30 p. plus appendices.

Mathews, 1981: Stability Graph Method: SME Mining Engineering Handbook, Third Edition, pp. 362–363.

McClelland Laboratories Inc., 2020: Report on Milling/ Cyanidation Testing – Grassy Mountain Composites MLI Job No. 4551, August 13, 2020.

MetaRock Laboratories, 2020: Rock Mechanics Testing Report for - CRF Testing. Houston, Texas.

Mitchell, R.J. and Roettger, J.J., 1989: Analysis and Modelling of Sill Pillars: in Innovations in Mining Backfill Technology, Balkema, Rotterdam, pp 53–62.

Newmont Exploration Inc., 1993: Grassy Mountain Metallurgical Test Results: December 1993.

Nicholas, D.E., 1981: Method Selection – A Numerical Approach; Design and Operation of Caving and Sublevel Stoping Mines: SME-AIME, New York.

Oregon Water Resources Department (OWRD), 2020: Grassy Mountain Tailings Dam. Approval letter prepared by Oregon Water Resources Department, July 7, 2020.

OWRD, 2025. OWRD Tailings Dam Approval Extension Request – Grassy Mountain Mine, Malheur County. E-mail correspondence from Janicek, T. to MacMahon, C. on July 3, 2025.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 328

May 27, 2026


LOGO         LOGO

 

Palmström, A., 1995: RMi - A Rock Mass Characterization System for Rock Engineering Purposes: PhD thesis, University of Oslo.

Pakalnis, R.; Caceres, C., Clapp, K., and Morin, M., 2005: Design Spans – Underhand and Fill Mining.

Raponi T. R., Seamons J., Collyard, J. S., MacMahon C. (2022): Grassy Mountain Project: S-K 1300 Technical Report Summary on Feasibility Study, Oregon, United States. Report prepared by Ausenco Engineering Canada Inc., Arrowhead, SLR, RESPEC, GMS, and WSP for Paramount Gold Nevada Corp., effective date June 30, 2022.

Raponi T. R., Gustin M. M., Seamons J., DeLong R., MacMahon C., Palma L., 2020: Feasibility Study and Technical Report for the Grassy Mountain Project, Oregon, USA: report prepared by Mine Development Associates, Golder Associates, EM Strategies, Geotechnical Mine Solutions and Ausenco Canada Inc. for Paramount Gold Nevada Corp., effective date 15 September 2020.

Read J., and Stacey P., 2009: Guidelines for Open Pit Slope Design.

Resource Development Inc. (RDI), 2012: Review of Metallurgical Studies for the Grassy Mountain Project: January 2012.

Resource Development Inc., (RDI) 2015: Metallurgical Testing of Grassy Mountain Project, Malheur County Oregon: March 2015.

Riedmüller, G., Brosch, F. J., Klima, K. and Medley, E. W., 2001: Engineering geological Characterization of Brittle Faults and Classification of Fault Rocks: Felsbau, 19(4), pp. 13–19.

Rocscience, 2020: RS2 v10.012. 2D Finite Element Program for Rock and Soil Applications.

Rytuba, J.J., and McKee, E.H., 1984: Peralkaline Ash Flow Tuffs and Calderas of the McDermitt Volcanic Field, Southeast Oregon and North Central Nevada: Journal of Geophysical Research v. 89; doi: 10.1029/JB080i010p08616. issn: 0148-0227.

Rytuba, J.J., and VanderMuelen, D.B., 1991: Hot-Spring Precious Metal Systems in the Lake Owyhee Volcanic Field, Oregon-Idaho: in Geology and Ore Deposits of the Great Basin: Geological Society of Nevada, Symposium Proceedings, v2, pp. 1085–1096.

Saw, N., De Vries, R., Hassel, R., and Villaescusa, E., 2017: Optimization of Cemented Rockfill Strength for Open Stope Support.

SGS, 2018: An Investigation into Metallurgical Testing of samples from the Grassy Mountain Gold Project (Project 15944-001), March 2018.

SGS, 2020a: An Investigation into Comminution and Metallurgical testing on Samples from the Grassy Mountain Gold Project, Project Number 15944-02 – Final Report; June 23, 2020

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 329

May 27, 2026


LOGO         LOGO

 

SGS, 2020b: An Investigation by High-Definition Mineralogy into One Composite Sample from Grassy Mountain Mine, Project Number 15944-02 – Final Report, September 18, 2020

Siems, P.L., 1990: Grassy Mountain Alteration and Geochemistry Report: unpublished internal report prepared for Atlas Precious Metals Corporation.

Sillitoe, R.H., 1993: Epithermal Models: Genetic Types, Geometrical Controls and Shallow Features: in Kirkham, R.V., Sinclair, W.D., Thorpe, R.I., and Duke, J.M. (eds.), Mineral Deposit Modeling, Geological Association of Canada Special Paper, n. 40, pp. 403–417.

Steele, G.L., 1990: Grassy Mountain Rock Density: internal Atlas Precious Metals, Inc. memorandum, 2 p.

Szwedzicki, T., 2003: Rock Mass Behavior Prior to Failure: Int. J Rock Mech and Min Sci, (40), pp. 573–584.

Villaescusa, E., 2014: Geotechnical Design for Sublevel Open Stoping.

Weiss, S.I., 2017: Summary Report on Drilling Targets for Augmenting Mill Feed, Grassy Mountain Gold Project, Malhuer County, Oregon: unpublished report prepared for Paramount Gold Nevada Corp., June 2020, 20 p.

Werkman, D., 2026: Financial Model Rev A MNP Tax Edit: model prepared by MNP for Paramount Nevada Gold Corp., May 19, 2026.

Wilson, S.E., Pennstrom, W.J. Jr., Batman, S.B., and Black, Z.J., 2015: Amended Preliminary Economic Assessment, Calico Resources Corp., Grassy Mountain Project, Malheur County, Oregon, USA: report prepared by Metal Mining Consultants Inc. for Calico Resources Corp., effective date 13 January 2015, amended July 9, 2015.

Wright, J.L., 2012: Grassy Mountain Property CSAMT Survey GIS Compilation: unpublished report prepared for Calico Resources Corp., February 2012, 48 p., plus data files on CD.

WSP 2025: Tailings Storage Facility Dam Safety Permit Extension Request, Grassy Mountain project, Malheur County, Oregon. Letter prepared by WSP USA Inc. for Oregon Water Resources Department, July 3, 2025.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 330

May 27, 2026


LOGO         LOGO

 

25

RELIANCE ON INFORMATION PROVIDED BY THE REGISTRAR

 

25.1

Introduction

The QPs have relied upon the following other expert reports, which provided information regarding mineral rights, surface rights, property agreements, water rights, royalties, environmental, permitting, social license, closure, taxation and marketing for sections of this Report.

 

25.2

Property Agreements, Mineral Tenure, Surface Rights and Royalties

The QPs have not independently reviewed ownership of the Project area and any underlying property agreements, mineral tenure, surface rights, or royalties. The QPs have fully relied upon information derived from Paramount and legal experts retained by Paramount for this information through the following documents:

 

   

Erwin, T.P., 2017: Mineral Status Report: report prepared by Erwin, Thompson & Faillers LLP for Paramount Nevada Gold Corp., September 26, 2017, 9 p. plus appendices

The information relied upon falls under the category “Legal matters” under § 229.1302(f).

This information is used to present the executive summary in Section 1 and the interpretation and conclusions in Section 22. This information is used in discussing property ownership information in Section 3 of the Report, the tailings facility design in Section 15, the permitting and closure discussions in Section 17, and in support of the economic analysis in Section 19. It also supports the Mineral Resource estimate in Section 11 and the Mineral Reserve estimate in Section 12.

 

25.3

Environmental, Permitting, Closure, and Social and Community Impact

The QPs have fully relied upon information supplied by Paramount and experts retained by Paramount for information related to design reports, baseline and supporting studies for environmental permitting, environmental permitting and monitoring requirements, environmental characterization reports, ability to maintain and renew permits, emissions controls, closure planning, closure and reclamation bonding and bonding requirements, sustainability accommodations.

The information relied upon falls within the categories “Environmental matters” and “Accommodations the registrant commits or plans to provide to local individuals or groups in connection with its mine plans” under § 229.1302(f).

This information is used in the executive summary in Section 1 and when discussing the property ownership information in Section 3. It is also used when discussing the permitting, closure plan and RCE in Section 17, and the economic analysis in Section 19. It supports the Mineral Resource estimate in Section 11 and the Mineral Reserve estimate in Section 12.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 331

May 27, 2026


LOGO         LOGO

 

25.4

Taxation

The QPs have fully relied upon information supplied by experts retained by Paramount for information related to taxation as applied to the financial model as follows:

 

   

Werkman, D., 2026: Financial Model Rev A MNP Tax Edit: model prepared by MNP for Paramount Nevada Gold Corp., May 19, 2026.

The information relied upon falls within the category “Governmental Factors” under § 229.1302(f).

This information is used to present the executive summary in Section 1 and the interpretation and conclusions in Section 22. This information is used in the economic analysis in Section 19 of the Report.

 

25.5

Markets

The QPs have not independently reviewed the marketing or contract information. The QPs have fully relied upon information derived from Paramount and experts retained by Paramount for information relating to market studies/markets for product, market entry strategies, marketing and sales contracts, product valuations, product specifications, refining and treatment charges, agency relationships, material contracts (e.g. mining, concentrating, smelting, refining, transportation, handling, sales and hedging, forward sales contracts or arrangements) and contract status (in place, renewals).

The information relied upon by the falls within the category of “Marketing Information and Plans” under § 229.1302(f).

This information is used to present the executive summary in Section 1 and the interpretation and conclusions in Section 22. This information is used when discussing the market, commodity price and contract information in Section 16, and in the economic analysis in Section 19. It supports the Mineral Resource estimate in Section 11 and the Mineral Reserve estimate in Section 12.

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 332

May 27, 2026


LOGO         LOGO

 

APPENDIX A – CLAIMS LIST

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

36-2001-0141

  Poison Springs 24   84-121773    Patented    05-04-84    Calico Resources    Grassy    36-2001-0141

36-2001-0141

  Poison Springs 25   84-121774    Patented    05-03-84    Calico Resources    Grassy    36-2001-0141

36-2001-0141

  Poison Springs 35   84-121775    Patented    04-05-85    Calico Resources    Grassy    36-2001-0141

ORMC106700

  Winter Claim 33   88-20087    LODE    08-01-88    Cryla    Grassy   

ORMC155919

  Winter #1   2001-1031    LODE    02/18/2001    Cryla    Grassy   

ORMC155920

  Winter #2   2001-1032    LODE    02/18/2001    Cryla    Grassy   

ORMC155921

  Winter #3   2001-1033    LODE    02/18/2001    Cryla    Grassy   

ORMC155922

  Winter #4   2001-1034    LODE    02/18/2001    Cryla    Grassy   

ORMC155923

  Winter #5   2001-1035    LODE    02/18/2001    Cryla    Grassy   

ORMC155924

  Winter #6   2001-1036    LODE    02/18/2001    Cryla    Grassy   

ORMC155925

  Winter #7   2001-1037    LODE    02/18/2001    Cryla    Grassy   

ORMC155926

  Winter #8   2001-1038    LODE    02/18/2001    Cryla    Grassy   

ORMC158876

  Cryla #1   2004-2068    LODE    03/13/2004    Cryla    Grassy   

ORMC158877

  Cryla #2   2004-2069    LODE    03/13/2004    Cryla    Grassy   

ORMC158878

  Cryla #3   2004-2070    LODE    03/13/2004    Cryla    Grassy   

ORMC158879

  Cryla #4   2004-2071    LODE    03/13/2004    Cryla    Grassy   

ORMC158880

  Cryla #5   2004-2072    LODE    03/13/2004    Cryla    Grassy   

ORMC158881

  Cryla #6   2004-2073    LODE    03/13/2004    Cryla    Grassy   

ORMC158882

  Cryla #7   2004-2074    LODE    03/13/2004    Cryla    Grassy   

ORMC158883

  Cryla #8   2004-2075    LODE    03/13/2004    Cryla    Grassy   

ORMC164789

  Lucky Lucy #1   2009-3235    LODE    04-12-09    Cryla    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 333

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number  

ORMC164790

  Lucky Lucy #2   2009-3236    LODE    04-12-09    Cryla    Grassy   

ORMC164791

  Lucky Lucy #3   2009-3237    LODE    04-12-09    Cryla    Grassy   

ORMC164792

  Lucky Lucy #4   2009-3238    LODE    04-12-09    Cryla    Grassy   

ORMC164793

  Lucky Lucy #5   2009-3239    LODE    04-12-09    Cryla    Grassy   

ORMC164794

  Lucky Lucy #6   2009-3240    LODE    04-12-09    Cryla    Grassy   

ORMC164795

  Lucky Lucy #7   2009-3241    LODE    04-12-09    Cryla    Grassy   

ORMC164796

  Lucky Lucy #8   2009-3242    LODE    04-12-09    Cryla    Grassy   

ORMC164797

  Lucky Lucy #9   2009-3243    LODE    04-12-09    Cryla    Grassy   

ORMC164798

  Lucky Lucy #10   2009-3244    LODE    04-12-09    Cryla    Grassy   

ORMC76751

  Winter Claim 32   84-122580    LODE    07-10-84    Cryla    Grassy   

ORMC127904

  Poison Springs 16A   90-1362    LODE    01/28/1990    Calico Resources    Grassy   

ORMC127905

  Poison Springs 17A   90-1363    LODE    01/28/1990    Calico Resources    Grassy   

ORMC174063

  PSR 1   2017-2056    LODE    03/30/2017    Calico Resources    Grassy   

ORMC174064

  PSR 2   2017-2057    LODE    03/29/2017    Calico Resources    Grassy   

ORMC174065

  PSR 3   2017-2058    LODE    03/29/2017    Calico Resources    Grassy   

ORMC174066

  PSR 4   2017-2059    LODE    03/29/2017    Calico Resources    Grassy   

ORMC174067

  PSR 5   2017-2060    LODE    03/29/2017    Calico Resources    Grassy   

ORMC174068

  PSR 6   2017-2061    LODE    03/29/2017    Calico Resources    Grassy   

ORMC74965

  Poison Springs #1   84-121750    LODE    05-01-84    Calico Resources    Grassy   

ORMC74966

  Poison Springs #2   84-121751    LODE    05-01-84    Calico Resources    Grassy   

ORMC74967

  Poison Springs #3   84-121752    LODE    05-01-84    Calico Resources    Grassy   

ORMC74968

  Poison Springs #4   84-121753    LODE    05-01-84    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 334

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC74969

  Poison Springs #5   84-121754    LODE    05-01-84    Calico Resources    Grassy   

ORMC74970

  Poison Springs #6   84-121755    LODE    05-01-84    Calico Resources    Grassy   

ORMC74971

  Poison Springs #7   84-121756    LODE    05-01-84    Calico Resources    Grassy   

ORMC74972

  Poison Springs #8   84-121757    LODE    05-01-84    Calico Resources    Grassy   

ORMC74973

  Poison Springs #9   84-121758    LODE    05-01-84    Calico Resources    Grassy   

ORMC74974

  Poison Springs #10   84-121759    LODE    05-01-84    Calico Resources    Grassy   

ORMC74975

  Poison Springs #11   84-121760    LODE    05-01-84    Calico Resources    Grassy   

ORMC74976

  Poison Springs #12   84-121761    LODE    05-01-84    Calico Resources    Grassy   

ORMC74977

  Poison Springs #13   84-121762    LODE    05-02-84    Calico Resources    Grassy   

ORMC74978

  Poison Springs #14   84-121763    LODE    05-02-84    Calico Resources    Grassy   

ORMC74979

  Poison Springs #15   84-121764    LODE    05-02-84    Calico Resources    Grassy   

ORMC74980

  Poison Springs #16   90-1364    LODE    05-02-84    Calico Resources    Grassy   

ORMC74981

  Poison Springs #17   90-1365    LODE    05-02-84    Calico Resources    Grassy   

ORMC74982

  Poison Springs #18   84-121767    LODE    05-03-84    Calico Resources    Grassy   

ORMC74983

  Poison Springs #19   90-6119    LODE    05-03-84    Calico Resources    Grassy   

ORMC74984

  Poison Springs #20   90-6120    LODE    05-03-84    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 335

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC74985

  Poison Springs #21   90-6121    LODE    05-03-84    Calico Resources    Grassy   

ORMC74986

  Poison Springs #22   84-121771    LODE    05-03-84    Calico Resources    Grassy   

ORMC74987

  Poison Springs #23   88-22375    LODE    05-03-84    Calico Resources    Grassy   

ORMC74990

  Poison Springs #26   84-121775    LODE    05/25/1984    Calico Resources    Grassy   

ORMC74991

  Poison Springs #27   84-121776    LODE    05/24/1984    Calico Resources    Grassy   

ORMC74992

  Poison Springs #28   84-121777    LODE    05/24/1984    Calico Resources    Grassy   

ORMC74996

  Poison Springs #32   84-121781    LODE    05/25/1984    Calico Resources    Grassy   

ORMC82455

  Poison Springs #36   88-22384    LODE    04-05-85    Calico Resources    Grassy   

ORMC82456

  Poison Springs #37   90-6130    LODE    04-05-85    Calico Resources    Grassy   

ORMC104797

  Frog #1   88-18804    LODE    05-06-88    Calico Resources    Grassy   

ORMC104798

  Frog #2   88-18805    LODE    05-06-88    Calico Resources    Grassy   

ORMC104801

  Frog #5   88-18808    LODE    05-06-88    Calico Resources    Grassy   

ORMC104803

  Frog #7   88-18809    LODE    05-06-88    Calico Resources    Grassy   

ORMC104805

  Frog #9   88-18811    LODE    05-06-88    Calico Resources    Grassy   

ORMC104807

  Frog #11   88-18813    LODE    05-06-88    Calico Resources    Grassy   

ORMC104812

  Frog #16   88-18819    LODE    05-06-88    Calico Resources    Grassy   

ORMC104814

  Frog #18   88-18821    LODE    05-06-88    Calico Resources    Grassy   

ORMC104815

  Frog #19   88-18822    LODE    05-06-88    Calico Resources    Grassy   

ORMC104816

  Frog #20   88-18823    LODE    05-06-88    Calico Resources    Grassy   

ORMC104817

  Frog #21   88-18824    LODE    05-06-88    Calico Resources    Grassy   

ORMC104818

  Frog #22   88-18825    LODE    05-06-88    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 336

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC104819

  Frog #23   88-18826    LODE    05-06-88    Calico Resources    Grassy   

ORMC104820

  Frog #24   88-18827    LODE    05-06-88    Calico Resources    Grassy   

ORMC104821

  Frog #25   88-18828    LODE    05-07-88    Calico Resources    Grassy   

ORMC104822

  Frog #26   88-18829    LODE    05-07-88    Calico Resources    Grassy   

ORMC104823

  Frog #27   88-18830    LODE    05-07-88    Calico Resources    Grassy   

ORMC104824

  Frog #28   88-18831    LODE    05-07-88    Calico Resources    Grassy   

ORMC104825

  Frog #29   88-18832    LODE    05-07-88    Calico Resources    Grassy   

ORMC104826

  Frog #30   88-18833    LODE    05-07-88    Calico Resources    Grassy   

ORMC104827

  Frog #31   88-18834    LODE    05-07-88    Calico Resources    Grassy   

ORMC104828

  Frog #32   88-18835    LODE    05-07-88    Calico Resources    Grassy   

ORMC104829

  Frog #33   88-18836    LODE    05-07-88    Calico Resources    Grassy   

ORMC104830

  Frog #34   88-18837    LODE    05-07-88    Calico Resources    Grassy   

ORMC104831

  Frog #35   90-3396    LODE    05-07-88    Calico Resources    Grassy   

ORMC104832

  Frog #36   88-18839    LODE    05-07-88    Calico Resources    Grassy   

ORMC104833

  Frog #37   88-18840    LODE    05-07-88    Calico Resources    Grassy   

ORMC104834

  Frog #38   88-18841    LODE    05-07-88    Calico Resources    Grassy   

ORMC104835

  Frog #39   88-18842    LODE    05-07-88    Calico Resources    Grassy   

ORMC104836

  Frog #40   88-18843    LODE    05-07-88    Calico Resources    Grassy   

ORMC104837

  Frog #41   88-18844    LODE    05-07-88    Calico Resources    Grassy   

ORMC104838

  Frog #42   88-18845    LODE    05-07-88    Calico Resources    Grassy   

ORMC104839

  Frog #46   88-18846    LODE    05-07-88    Calico Resources    Grassy   

ORMC104840

  Frog #47   88-18847    LODE    05-07-88    Calico Resources    Grassy   

ORMC104841

  Frog #48   88-18848    LODE    05-07-88    Calico Resources    Grassy   

ORMC104878

  Frog #85   90-1366    LODE    05-08-88    Calico Resources    Grassy   

ORMC104879

  Frog #86   90-1367    LODE    05-08-88    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 337

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC104880

  Frog #87   90-1368    LODE    05-08-88    Calico Resources    Grassy   

ORMC104881

  Frog #88   90-1369    LODE    05-08-88    Calico Resources    Grassy   

ORMC104882

  Frog #89   90-1370    LODE    05-08-88    Calico Resources    Grassy   

ORMC104883

  Frog #90   90-1371    LODE    05-08-88    Calico Resources    Grassy   

ORMC104884

  Frog #91   90-1372    LODE    05-08-88    Calico Resources    Grassy   

ORMC104885

  Frog #92   90-1373    LODE    05-08-88    Calico Resources    Grassy   

ORMC104886

  Frog #93   88-18893    LODE    05-08-88    Calico Resources    Grassy   

ORMC104887

  Frog #94   88-18894    LODE    05-08-88    Calico Resources    Grassy   

ORMC104889

  Frog #96   88-18896    LODE    05/17/1988    Calico Resources    Grassy   

ORMC104891

  Frog #98   88-18898    LODE    05/17/1988    Calico Resources    Grassy   

ORMC104900

  Frog #107   88-18907    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104901

  Frog #108   88-18908    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104902

  Frog #109   88-18909    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104903

  Frog #110   88-18910    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104904

  Frog #111   88-18911    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104905

  Frog #112   88-18912    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104906

  Frog #113   88-18913    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104926

  Frog #133   88-18933    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104927

  Frog #134   88-18934    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104928

  Frog #135   88-18935    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104929

  Frog #136   88-18936    LODE    05/20/1988    Calico Resources    Grassy   

ORMC104940

  Frog #147   88-18947    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104941

  Frog #148   88-18948    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104942

  Frog #149   88-18949    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104943

  Frog #150   88-18950    LODE    05/22/1988    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 338

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC104960

  Frog #167   88-18967    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104961

  Frog #168   88-18968    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104962

  Frog #169   88-18969    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104963

  Frog #170   88-18970    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104964

  Frog #171   88-18971    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104965

  Frog #172   88-18972    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104966

  Frog #173   88-18973    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104967

  Frog #174   88-18974    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104968

  Frog #175   88-18975    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104969

  Frog #176   88-18976    LODE    05/19/1988    Calico Resources    Grassy   

ORMC104988

  Frog #195   88-18995    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104989

  Frog #196   88-18996    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104990

  Frog #197   88-18997    LODE    05/22/1988    Calico Resources    Grassy   

ORMC104991

  Frog #198   88-18998    LODE    05/21/1988    Calico Resources    Grassy   

ORMC105000

  Frog #207   88-19007    LODE    05/29/1988    Calico Resources    Grassy   

ORMC105001

  Frog #208   88-19008    LODE    05/29/1988    Calico Resources    Grassy   

ORMC105002

  Frog #209   88-19009    LODE    05/29/1988    Calico Resources    Grassy   

ORMC105003

  Frog #210   88-19010    LODE    05/24/1988    Calico Resources    Grassy   

ORMC105004

  Frog #211   88-19011    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105005

  Frog #212   88-19012    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105006

  Frog #213   88-19013    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105007

  Frog #214   88-19014    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105008

  Frog #215   88-19015    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105009

  Frog #216   88-19016    LODE    05/27/1988    Calico Resources    Grassy   

ORMC105017

  Frog #224   88-19024    LODE    05/26/1988    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 339

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC105019

  Frog #226   88-19026    LODE    05/26/1988    Calico Resources    Grassy   

ORMC105021

  Frog #228   88-19028    LODE    05/26/1988    Calico Resources    Grassy   

ORMC105023

  Frog #230   88-19030    LODE    05/26/1988    Calico Resources    Grassy   

ORMC105025

  Frog #232   88-19032    LODE    05/26/1988    Calico Resources    Grassy   

ORMC105913

  Frog #252   88-19861    LODE    07/21/1988    Calico Resources    Grassy   

ORMC107597

  Frog #649   88-21299    LODE    08/17/1988    Calico Resources    Grassy   

ORMC107598

  Frog #650   88-21300    LODE    08/17/1988    Calico Resources    Grassy   

ORMC107599

  Frog #651   88-21301    LODE    08/17/1988    Calico Resources    Grassy   

ORMC107600

  Frog #652   88-21302    LODE    08/17/1988    Calico Resources    Grassy   

ORMC107703

  Frog #755   88-21405    LODE    08/23/1988    Calico Resources    Grassy   

ORMC107704

  Frog #756   88-21406    LODE    08/23/1988    Calico Resources    Grassy   

ORMC108077

  Don #1   88-22025    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108078

  Don #2   88-22026    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108079

  Don #3   88-22027    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108080

  Don #4   88-22028    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108081

  Don #5   88-22029    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108082

  Don #6   88-22030    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108083

  Don #7   88-22031    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108084

  Don #8   88-22032    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108085

  Don #9   88-22033    MILLSITE    09/28/1988    Calico Resources    Grassy   

ORMC108086

  Frog #10A   88-22228    LODE    09/28/1988    Calico Resources    Grassy   

ORMC108087

  Frog #25A   88-22229    LODE    09/27/1988    Calico Resources    Grassy   

ORMC108088

  Frog #26A   88-22230    LODE    09/27/1988    Calico Resources    Grassy   

ORMC108089

  Frog #35A   88-22231    LODE    09/27/1988    Calico Resources    Grassy   

ORMC108090

  Frog #46A   88-22232    LODE    09/27/1988    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 340

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name   County Number    Case Type    Location Date    Owner    Claims Group    Patent Number

ORMC108091

  Frog #46B   88-22233    LODE    09/27/1988    Calico Resources    Grassy   

ORMC125178

  Frog #151   89-38517    LODE    10-04-89    Calico Resources    Grassy   

ORMC126210

  Frog #3   89-39554    LODE    10/29/1989    Calico Resources    Grassy   

ORMC126212

  Frog #1274   89-39556    LODE    10/27/1989    Calico Resources    Grassy   

ORMC126213

  Frog #1275   89-39557    LODE    10/27/1989    Calico Resources    Grassy   

ORMC126215

  Frog #1277   89-39559    LODE    10/27/1989    Calico Resources    Grassy   

ORMC146318

  Poison Spring 1A   93-6060    LODE    07/19/1993    Calico Resources    Grassy   

ORMC146319

  Poison Spring 3A   93-6061    LODE    07/19/1993    Calico Resources    Grassy   

ORMC146320

  Poison Spring 5A   93-6062    LODE    07/20/1993    Calico Resources    Grassy   

ORMC146321

  Poison Spring 6A   93-6063    LODE    07/20/1993    Calico Resources    Grassy   

ORMC146322

  Poison Spring 7A   93-6064    LODE    07/18/1993    Calico Resources    Grassy   

ORMC146323

  Poison Spring 8A   93-6065    LODE    07/18/1993    Calico Resources    Grassy   

ORMC146324

  Poison Spring 9A   93-6066    LODE    07/19/1993    Calico Resources    Grassy   

ORMC146325

  Poison Spring 11A   93-6067    LODE    07/19/1993    Calico Resources    Grassy   

ORMC146326

  Poison Spring 14A   93-6068    LODE    07/18/1993    Calico Resources    Grassy   

ORMC146327

  Poison Spring 18A   93-6069    LODE    07/18/1993    Calico Resources    Grassy   

ORMC146328

  Poison Spring 22A   93-6070    LODE    07/18/1993    Calico Resources    Grassy   

ORMC146329

  Poison Spring 26A   93-6071    LODE    07/18/1993    Calico Resources    Grassy   

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 341

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC146330

  Poison Spring 27A      93-6072        LODE        07/19/1993        Calico Resources        Grassy     

ORMC146331

  Poison Spring 38A      93-6073        LODE        07/18/1993        Calico Resources        Grassy     

ORMC167998

  GM 5058      2011-3790        LODE        09/15/2011        Calico Resources        Grassy     

ORMC167999

  GM 5059      2011-3791        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168000

  GM 5060      2011-3792        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168001

  GM 5061      2011-3793        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168002

  GM 5062      2011-3794        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168003

  GM 5063      2011-3795        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168004

  GM 5064      2011-3796        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168005

  GM 5065      2011-3797        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168006

  GM 5066      2011-3798        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168007

  GM 5067      2011-3799        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168008

  GM 5068      2011-3800        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168009

  GM 5069      2011-3801        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168010

  GM 5070      2011-3802        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168011

  GM 5071      2011-3803        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168012

  GM 5072      2011-3804        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168013

  GM 5150      2011-3805        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168014

  GM 5151      2011-3806        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168015

  GM 5152      2011-3807        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168016

  GM 5153      2011-3808        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168017

  GM 5154      2011-3809        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168018

  GM 5155      2011-3810        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168019

  GM 5156      2011-3811        LODE        09/15/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 342

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168020

  GM 5157      2011-3812        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168021

  GM 5158      2011-3813        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168022

  GM 5159      2011-3814        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168023

  GM 5160      2011-3815        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168024

  GM 5161      2011-3816        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168025

  GM 5162      2011-3817        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168026

  GM 5163      2011-3818        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168027

  GM 5164      2011-3819        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168028

  GM 5165      2011-3820        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168029

  GM 5166      2011-3821        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168030

  GM 5167      2011-3822        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168031

  GM 5168      2011-3823        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168032

  GM 5169      2011-3824        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168033

  GM 5170      2011-3825        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168034

  GM 5171      2011-3826        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168035

  GM 5172      2011-3827        LODE        09/17/2011        Calico Resources        Grassy     

ORMC168036

  GM 5250      2011-3828        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168037

  GM 5251      2011-3829        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168038

  GM 5252      2011-3830        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168039

  GM 5253      2011-3831        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168040

  GM 5254      2011-3832        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168041

  GM 5255      2011-3833        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168042

  GM 5256      2011-3834        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168043

  GM5257      2011-3835        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168044

  GM 5258      2011-3836        LODE        09/15/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 343

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168045

  GM 5259      2011-3837        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168046

  GM 5260      2011-3838        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168047

  GM 5261      2011-3839        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168048

  GM 5262      2011-3840        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168049

  GM 5263      2011-3841        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168050

  GM 5264      2011-3842        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168051

  GM 5265      2011-3843        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168052

  GM 5266      2011-3844        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168053

  GM 5267      2011-3845        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168054

  GM 5268      2011-3846        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168055

  GM 5269      2011-3847        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168056

  GM 5270      2011-3848        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168057

  GM 5271      2011-3849        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168058

  GM 5272      2011-3850        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168059

  GM 5273      2011-3851        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168060

  GM 5274      2011-3852        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168061

  GM 5275      2011-3853        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168062

  GM 5276      2011-3854        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168063

  GM 5352      2011-3855        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168064

  GM 5353      2011-3856        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168065

  GM 5354      2011-3857        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168066

  GM 5355      2011-3858        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168067

  GM 5356      2011-3859        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168068

  GM 5357      2011-3860        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168069

  GM 5358      2011-3861        LODE        09/15/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 344

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168070

  GM 5359      2011-3862        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168071

  GM 5360      2011-3863        LODE        09/15/2011        Calico Resources        Grassy     

ORMC168072

  GM 5361      2011-3864        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168073

  GM 5362      2011-3865        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168074

  GM 5363      2011-3866        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168075

  GM 5364      2011-3867        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168076

  GM 5365      2011-3868        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168077

  GM 5366      2011-3869        LODE        09/16/2011        Calico Resources        Grassy     

ORMC168078

  GM 5367      2011-3870        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168079

  GM 5368      2011-3871        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168080

  GM 5369      2011-3872        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168081

  GM 5370      2011-3873        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168082

  GM 5371      2011-3874        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168083

  GM 5372      2011-3875        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168084

  GM 5373      2011-3876        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168085

  GM 5374      2011-3877        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168086

  GM 5375      2011-3878        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168087

  GM 5376      2011-3879        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168088

  GM 5452      2011-3880        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168089

  GM 5453      2011-3881        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168090

  GM 5454      2011-3882        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168091

  GM 5455      2011-3883        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168092

  GM 5552      2011-3884        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168093

  GM 5553      2011-3885        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168094

  GM 5554      2011-3886        LODE        09/19/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 345

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168095

  GM 5555      2011-3887        LODE        09/19/2011        Calico Resources        Grassy     

ORMC168096

  GM 5580      2011-3888        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168097

  GM 5581      2011-3889        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168098

  GM 5582      2011-3890        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168099

  GM 5583      2011-3891        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168100

  GM 5584      2011-3892        LODE        09/23/2011        Calico Resources        Grassy     

ORMC168101

  GM 5652      2011-3893        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168102

  GM 5653      2011-3894        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168103

  GM 5654      2011-3895        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168104

  GM 5655      2011-3896        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168105

  GM 5680      2011-3897        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168106

  GM 5681      2011-3898        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168107

  GM 5682      2011-3899        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168108

  GM 5683      2011-3900        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168109

  GM 5684      2011-3901        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168110

  GM 5752      2011-3902        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168111

  GM 5753      2011-3903        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168112

  GM 5754      2011-3904        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168113

  GM 5755      2011-3905        LODE        09/18/2011        Calico Resources        Grassy     

ORMC168114

  GM 5756      2011-3906        LODE        09/25/2011        Calico Resources        Grassy     

ORMC168115

  GM 5757      2011-3907        LODE        09/25/2011        Calico Resources        Grassy     

ORMC168116

  GM 5758      2011-3908        LODE        09/25/2011        Calico Resources        Grassy     

ORMC168117

  GM 5780      2011-3909        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168118

  GM 5781      2011-3910        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168119

  GM 5782      2011-3911        LODE        09/22/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 346

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168120

  GM 5783      2011-3912        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168121

  GM 5784      2011-3913        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168122

  GM 5785      2011-3914        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168123

  GM 5786      2011-3915        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168124

  GM 5787      2011-3916        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168125

  GM 5852      2011-3917        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168126

  GM 5853      2011-3918        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168127

  GM 5854      2011-3919        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168128

  GM 5855      2011-3920        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168129

  GM 5856      2011-3921        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168130

  GM 5857      2011-3922        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168131

  GM 5858      2011-3923        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168132

  GM 5859      2011-3924        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168133

  GM 5860      2011-3925        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168134

  GM 5861      2011-3926        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168135

  GM 5862      2011-3927        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168136

  GM 5863      2011-3928        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168137

  GM 5864      2011-3929        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168138

  GM 5885      2011-3930        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168139

  GM 5886      2011-3931        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168140

  GM 5887      2011-3932        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168141

  GM 5956      2011-3933        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168142

  GM 5957      2011-3934        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168143

  GM 5958      2011-3935        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168144

  GM 5959      2011-3936        LODE        09/24/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 347

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168145

  GM 5960      2011-3937        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168146

  GM 5961      2011-3938        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168147

  GM 5962      2011-3939        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168148

  GM 5974      2011-3940        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168149

  GM 5975      2011-3941        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168150

  GM 5976      2011-3942        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168151

  GM 5985      2011-3943        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168152

  GM 5986      2011-3944        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168153

  GM 5987      2011-3945        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168154

  GM 6056      2011-3946        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168155

  GM 6057      2011-3947        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168156

  GM 6058      2011-3948        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168157

  GM 6059      2011-3949        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168158

  GM 6060      2011-3950        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168159

  GM 6061      2011-3951        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168160

  GM 6062      2011-3952        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168161

  GM 6069      2011-3953        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168162

  GM 6070      2011-3954        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168163

  GM 6071      2011-3955        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168164

  GM 6072      2011-3956        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168165

  GM 6073      2011-3957        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168166

  GM 6074      2011-3958        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168167

  GM 6075      2011-3959        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168168

  GM 6076      2011-3960        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168169

  GM 6077      2011-3961        LODE        09/21/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 348

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168170

  GM 6085      2011-3962        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168171

  GM 6086      2011-3963        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168172

  GM 6087      2011-3964        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168173

  GM 6156      2011-3965        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168174

  GM 6157      2011-3966        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168175

  GM 6158      2011-3967        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168176

  GM 6159      2011-3968        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168177

  GM 6160      2011-3969        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168178

  GM 6161      2011-3970        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168179

  GM 6162      2011-3971        LODE        09/24/2011        Calico Resources        Grassy     

ORMC168180

  GM 6174      2011-3972        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168181

  GM 6175      2011-3973        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168182

  GM 6176      2011-3974        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168183

  GM 6177      2011-3975        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168184

  GM 6178      2011-3976        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168185

  GM 6179      2011-3977        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168186

  GM 6180      2011-3978        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168187

  GM 6181      2011-3979        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168188

  GM 6182      2011-3980        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168189

  GM 6183      2011-3981        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168190

  GM 6184      2011-3982        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168191

  GM 6185      2011-3983        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168192

  GM 6186      2011-3984        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168193

  GM 6187      2011-3985        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168194

  GM 6258      2011-3986        LODE        09/21/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 349

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168195

  GM 6259      2011-3987        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168196

  GM 6260      2011-3988        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168197

  GM 6261      2011-3989        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168198

  GM 6262      2011-3990        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168199

  GM 6263      2011-3991        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168200

  GM 6264      2011-3992        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168201

  GM 6265      2011-3993        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168202

  GM 6266      2011-3994        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168203

  GM 6267      2011-3995        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168204

  GM 6268      2011-3996        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168205

  GM 6271      2011-3997        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168206

  GM 6272      2011-3998        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168207

  GM 6273      2011-3999        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168208

  GM 6274      2011-4000        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168209

  GM 6275      2011-4001        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168210

  GM 6276      2011-4002        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168211

  GM 6277      2011-4003        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168212

  GM 6278      2011-4004        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168213

  GM 6279      2011-4005        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168214

  GM 6280      2011-4006        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168215

  GM 6281      2011-4007        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168216

  GM 6282      2011-4008        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168217

  GM 6283      2011-4009        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168218

  GM 6284      2011-4010        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168219

  GM 6285      2011-4011        LODE        09/22/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 350

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168220

  GM 6286      2011-4012        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168221

  GM 6287      2011-4013        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168222

  GM 6358      2011-4014        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168223

  GM 6359      2011-4015        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168224

  GM 6360      2011-4016        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168225

  GM 6361      2011-4017        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168226

  GM 6362      2011-4018        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168227

  GM 6363      2011-4019        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168228

  GM 6364      2011-4020        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168229

  GM 6365      2011-4021        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168230

  GM 6366      2011-4022        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168231

  GM 6367      2011-4023        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168232

  GM 6368      2011-4024        LODE        09/21/2011        Calico Resources        Grassy     

ORMC168233

  GM 6371      2011-4025        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168234

  GM 6372      2011-4026        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168235

  GM 6373      2011-4027        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168236

  GM 6374      2011-4028        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168237

  GM 6375      2011-4029        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168238

  GM 6376      2011-4030        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168239

  GM 6377      2011-4031        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168240

  GM 6378      2011-4032        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168241

  GM 6379      2011-4033        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168242

  GM 6380      2011-4034        LODE        09/20/2011        Calico Resources        Grassy     

ORMC168243

  GM 6381      2011-4035        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168244

  GM 6382      2011-4036        LODE        09/22/2011        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 351

May 27, 2026


LOGO         LOGO

 

Serial Number

  Claim Name    County Number      Case Type      Location Date      Owner      Claims Group      Patent Number  

ORMC168245

  GM 6383      2011-4037        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168246

  GM 6384      2011-4038        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168247

  GM 6385      2011-4039        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168248

  GM 6386      2011-4040        LODE        09/22/2011        Calico Resources        Grassy     

ORMC168249

  GM 6387      2011-4041        LODE        09/22/2011        Calico Resources        Grassy     

ORMC174048

  PGM 1      2017-2062        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174049

  PGM 2      2017-2063        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174050

  PGM 3      2017-2064        LODE        03/31/2017        Calico Resources        Grassy     

ORMC174051

  PGM 4      2017-2065        LODE        03/30/2017        Calico Resources        Grassy     

ORMC174052

  PGM 5      2017-2066        LODE        03/30/2017        Calico Resources        Grassy     

ORMC174053

  PGM 6      2017-2067        LODE        03/31/2017        Calico Resources        Grassy     

ORMC174054

  PGM 7      2017-2068        LODE        03/31/2017        Calico Resources        Grassy     

ORMC174055

  PGM 8      2017-2069        LODE        03/31/2017        Calico Resources        Grassy     

ORMC174056

  PGM 9      2017-2070        LODE        03/31/2017        Calico Resources        Grassy     

ORMC174057

  PGM 10      2017-2071        LODE        03/30/2017        Calico Resources        Grassy     

ORMC174058

  PGM 11      2017-2072        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174059

  PGM 12      2017-2073        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174060

  PGM 13      2017-2074        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174061

  PGM 14      2017-2075        LODE        03/29/2017        Calico Resources        Grassy     

ORMC174062

  PGM 15      2017-2076        LODE        03/29/2017        Calico Resources        Grassy     

 

   

Grassy Mountain Project

S - K 1300 Technical Summary and Feasibility Report

  

Page 352

May 27, 2026

Filing Exhibits & Attachments

9 documents