December 2019
1
AGUA ECOLGICA QUILLAGA A Major, Strategic Water Discovery in - - PowerPoint PPT Presentation
AGUA ECOLGICA QUILLAGA A Major, Strategic Water Discovery in Northern Chile December 2019 1 SAFE HARBOUR Gold Dragon Resources (GDR), Compaa Minera Gold Dragon Resources Chile SpA (CMGDRC), SpA., and Potash Dragon SpA (PDSPA)
1
Certain statements contained in this presentation (“Presentation”) constitute forward‐looking information within the meaning of securities laws. All statements included in this Presentation (other than statements of historical facts) which address activities, events or developments that management anticipates will or may occur in the future are forward‐looking statements, including, without limitation, any statements regarding estimated valuations of assets and the estimated flow rate of any aquifers. Forward‐looking statements are often, but not always, identified by the use of words such as ‘‘seek’’, ‘‘anticipate’’, ‘‘contemplate’’, ‘‘target’’, ‘‘believe’’, ‘‘plan’’, ‘‘estimate’’, ‘‘expect’’, and ‘‘intend’’ and statements that an event or result ‘‘may’’, ‘‘will’’, ‘‘can’’, ‘‘should’’, ‘‘could’’ or ‘‘might’’ occur or be achieved and
conditions and expected future developments, as well as other factors management believes are appropriate in the circumstances. However, whether actual results and developments will conform with management’s expectations is subject to a number of risks and uncertainties, including factors underlying management’s assumptions, such as, risks relating to the requirement for significant additional funds for development that may not be available; changes in national and local government legislation, including permitting and licensing regimes and taxation policies and the enforcement thereof; regulatory, political or economic developments in Chile or elsewhere; litigation; title, permit or license disputes related to interests on any of the properties in which the Company holds an interest; excessive cost escalation as well as application, development, permitting, infrastructure, operating or technical difficulties on any of the Company’s properties; risks and hazards associated with the business of development and mining on any of the Company’s properties; terrorism, civil unrest or an outbreak of contagious disease; mining industry operational hazards and environment concerns; uncertainty of estimates of mineral resources and mineral reserves; an impairment or write‐down of the Company’s mineral properties or assets forcing the Company to discontinue exploration and lose its interest in, or be forced to sell some of its properties. While the Company considers these assumptions to be reasonable based on information currently available to it, they may prove to be incorrect. These factors may cause the actual results of the Company to differ materially from those discussed in the forward‐looking statements, and there can be no assurance that the actual results or developments anticipated by management will be realized or, even if substantially realized, that they will have the expected results on the Company. Undue importance should not be placed on forward‐looking information nor should reliance be placed upon this information as of any other date. This Presentation does not purport to contain all information that a prospective investor may require and is subject to updates, revision and amendment. In furnishing this Presentation, the Company does not undertake or agree to any obligation to provide attendees with access to any additional information or to update this Presentation or to correct any inaccuracies in, or omissions from, this Presentation which may become apparent. The information and opinions contained in this Presentation are provided as at the date of this Presentation and are subject to change without notice. No representation or warranty, express or implied, is given by or on behalf of Gold Dragon Resources (GDR), Potash Dragon SpA (PD SPA) , and Compañía Minera Gold Dragon Resources Chile SpA (CMGDRC), their shareholders, directors,
This Presentation is not, and under no circumstances is to be construed as, a prospectus, an advertisement or a public offering of securities, in the United States, Canada, or any other jurisdiction. No securities commission or similar authority of the United States, Canada, or any other jurisdiction has reviewed or in any way passed upon this document, and any representation to the contrary is an offence. The securities of the Company have not been and will not be registered under the United States Securities Act of 1933, as amended (“Securities Act”) or state securities laws and may not be offered or sold in the United States or to or for the account or benefit of U.S. persons (as such terms are defined in Regulation S under the Securities Act) except pursuant to certain exemptions. This presentation should not be redistributed by recipients to persons with addresses in the United States. Any such distribution could result in violations of US law. The distribution of this Presentation in certain jurisdictions may be restricted by law and therefore persons into whose possession this presentation comes should inform themselves about and observe any such restrictions. Any such distribution could result in a violation of the law of such jurisdiction. Furthermore, this Presentation is not intended for distribution to, or use by any person or entity in any jurisdiction or country where such distribution or use would be contrary to local law or regulation. This Presentation and its contents are confidential and are being supplied for informational purposes and may not be reproduced, further distributed to any other person or published, in whole or in part, for any purpose. By receiving a copy of this Presentation, you agree to be bound by the foregoing provisions.
SAFE HARBOUR
Gold Dragon Resources (GDR), Compañía Minera Gold Dragon Resources Chile SpA (CMGDRC), SpA., and Potash Dragon SpA (PDSPA)
CAUTIONARY STATEMENTS ON FORWARD LOOKING INFORMATION
2
Water is life. Everywhere, and especially in the deserts of Northern Chile where stakeholders compete fiercely for the limited available water
deep under the Atacama desert and was accidentally discovered while exploring for lithium and potash rich brines
transformative for the region, which suffers severe water shortages and growing demands and pressures from communities, and the nearby mining community, not to mention water needed by nature and natural ecosystems.
3
Columbia, (“AEQ”); AEQ is raising $10 million in equity to complete a feasibility study, permit two additional production wells and install a distribution system requiring US$17 million in debt to reach full commercialization of a 300 L/s raw process water supply system
project pumps will be set at 100 meters below surface within 500 meter deep concrete sealed steel casings, which will safely extract the water only from the deep reservoir between 500 and 750 meters below surface
Compared to prior Geological times this area of Chile is going through a very dry period. Precipitation is predominantly in the form of mist, locally called the Camanchaca, the rainfall is limited to precipitation in the higher elevations to the east. And the only consistent water flow is from the Rio Loa that has its source high in the Andes. Quillagua has historically been a flood plain type oasis town watering crops via irrigation channels fed by the Rio Loa. Recently this is no longer possible due to:‐
volume upstream to process the ore and support the population.
4
by the lack of water.
element concentration in the river water is aggravated by the reduced fresh water volume flow removed upstream. That combined with industrial pollution has made the water unfit for agriculture
at Quillagua in an attempt to re‐water the Salar de Llamara surface aquifer at the Crystal Springs.
Now the Rio Loa is a small, contaminated stream barely making it to the sea and Quillagua is a village that has lost its main source of wealth.
clay layer, that does not have any known surface expression, or current users
not accounted for in any water balances since no groundwater has ever been exploited here
606 million m3 of water with a sustainable production capacity of at least of 1000 L/s
5
this water can be treated to make it potable using the abundant solar energy harnessed in the area.
has two exclusive water exploration concessions for the prime portion of the
concession needs to be renewed at the end of May 2020. AEQ has until end of July 2020 to submit the exploration results and to apply for any water found in addition to a current water use application that is in process for artesian water flow from the discovery well located in the N concession
6
Existing water Rights in Region I and II Legend
CMGDR has secured two exclusive water exploration concessions covering 67,125 hectares in Northern Chile
A staged Investment to reduce risk
7
Cap Table
8
All dollar amounts are in US dollars
Goldwater QAA Company model May 2019 BRO v17.xlsx
Ownership of AEQ Pre closing Pre Closing (%) After Tranche 1 After Tranche 1 (%) After Tranche 2 After Tranche 2 (%) Gold Dragon Resources 4,985,291 35.3% 4,985,291 22.2% 4,985,291 18.0% AEQ Directors and Officers 2,689,027 19.0% 2,839,027 12.7% 2,839,027 10.2% Inspiration Mining and Associates 5,250,259 37.2% 5,250,259 23.4% 5,250,259 18.9% Individuals 1,196,476 8.5% 1,196,476 5.3% 1,196,476 4.3% Issued and reserved for new hires under directors control and subject to voting pool agreement 289,560 1.3% 289,560 1.0% Issued to Chile service providers in lieu of additional work fees and subject to voting pool agreement 681,978 3.0% 681,978 2.5% Initial Investor 6,666,667 29.7% 6,666,667 24.0% Finders fee 525,000 2.3% 525,000 1.9% Commercial Investors 5,333,333 19.2% Total Authorised 14,121,052 100% 22,434,257 100.00% 27,767,590 100.0%
Use of Proceeds
9
All dollar amounts are in US dollars
Summary Statistics and Price Sensitivity
AEQ QAA company model October 2019 BRO v3
Gold water Summary Statistics Price ‐30% Price ‐15% Price +15% Price +30% Total capital exc ongoing $ $112,354,586 $112,354,586 $112,354,586 $112,354,586 $112,354,586 Hilaricos L/s 1,000 1,000 1,000 1,000 1,000 Water sold (m³) 486,626,857 486,626,857 486,626,857 486,626,857 486,626,857 Revenue Received $1,744,643,579 $2,118,495,774 $2,492,347,970 $2,866,200,165 $3,240,052,361 Water price ($/m³) $1.79 $2.18 $2.56 $2.94 $3.33 Gross operating cost $ $158,766,366 $158,766,366 $158,766,366 $158,766,366 $158,766,366 Cost of water ($/m³) $0.33 $0.33 $0.33 $0.33 $0.33 Operating margin 82% 85% 87% 89% 90% Discount rate 10% 10% 10% 10% 10% NPV of Sales of Water Co $108 $163 $216 $269 $322 IRR of water supply Co 25% 31% 37% 43% 48% Tranche 1 2 Total Grand Total Funding amount 10,000,000 $ 20,000,000 $ 30,000,000 $ 17,019,421 $ 49,838,449 $ 2,688,347 $ 12,808,370 $ 112,354,586 $ Phase 1 2 1 2 1 2 Use of Proceeds Past costs 1,000,000 $ ‐ $ 1,000,000 $ ‐ $ ‐ $ ‐ $ ‐ $ 1,000,000 $ Transaction costs 150,000 $ ‐ $ 150,000 $ ‐ $ ‐ $ ‐ $ ‐ $ 150,000 $ G&A 2,592,023 $ ‐ $ 2,592,023 $ 2,670,158 $ ‐ $ 421,772 $ 36,009 $ 5,719,962 $ Water Wells 4,130,574 $ 2,705,548 $ 6,836,122 $ $ 5,953,565 $ $ 1,541,077 $ 14,330,765 $ Hilaricos delivery Infrastructur 1,037,027 $ 15,536,191 $ 16,573,219 $ 13,050,371 $ 39,290,586 $ 2,061,405 $ 10,070,495 $ 81,046,075 $ Environmental Studies 515,000 $ ‐ $ 515,000 $ ‐ $ ‐ $ ‐ $ ‐ $ 515,000 $ Contingencies 575,376 $ 1,758,261 $ 2,333,637 $ 1,298,892 $ 4,594,297 $ 205,170 $ 1,160,789 $ 9,592,785 $ ‐ $ ‐ $ Total 10,000,000 $ 20,000,000 $ 30,000,000 $ 17,019,421 $ 49,838,449 $ 2,688,347 $ 12,808,370 $ 112,354,587 $ Debt Op Profit Equity Non Equity
10
Funding tranches and milestones
1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 3 3 3 3 3 4 5 5 5 5 5 5 5 6 6 6 6 6 6 6 7 Month 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 Phase Date Jan‐19 Feb‐19 Mar‐19 Apr‐19 May‐19 Jun‐19 Jul‐19 Aug‐19 Sep‐19 Oct‐19 Nov‐19 Dec‐19 Jan‐20 Feb‐20 Mar‐20 Apr‐20 May‐20 Jun‐20 Jul‐20 Aug‐20 Sep‐20 Oct‐20 Nov‐20 Dec‐20 Jan‐21 Feb‐21 Mar‐21 Apr‐21 May‐21 Jun‐21 Jul‐21 Aug‐21 Sep‐21 Oct‐21 Nov‐21 Dec‐21 Jan‐22 Feb‐22 Mar‐22 Apr‐22 1 Hil2 water application and MOU for Hil2 water 2 Drill 1a and Hil3 3 Receive water permit for Hil2 4 Start sales from Hil2 5 Apply for water permits for Hil 2a and Hil 3 6 Construct Pipeline 7 Complete and permit Production wells 8 Project complete Funding Tranche $m 1 10.0 Initial Investment 2 20.0 Commercial Investment 3 ‐ 4 80.0 Debt DGA Exploration Permit Granted 29 May 2018 ‐ Hil‐2a 20"‐6" 764m hole With Pump at 100m HH Hil‐3 Hil‐3 8"‐3" 592m HH Hil‐1a 20"‐6" 764m hole With Pump at 100m HH Hil‐4 20"‐6" 592m hole With Pump at 100m HH Hil‐5 20"‐6" 764m hole With Pump at 100m HH Hil‐6 20"‐6" 592m hole With Pump at 100m HH Hil‐7 20"‐6" 764m hole With Pump at 100m HH Hil‐8 20"‐6" 592m hole With Pump at 100m HH Hil‐9 ‐ Servitude Servitude Application Impact Settlements with landrights owners Receive Final Servitude Environmental studies Manage studies Draft Report Respond to queries Final Report MOU Water Use Permit Distribution Pipeline 1 Distribution Pipeline 2 Well Power lines BRO plant 1 BRO Plant 2
11
Benchmarks: Aguas de Antofagasta S.A.: Sole supplier of regulated water in Region II AGUA ECOLÓGICA QUILLAGÜA (AEQ) Capex and Opex costs and revenue assumptions AGUA ECOLÓGICA QUILLAGÜA (AEQ) Planned emissions comparisons
Cochilco forecast: Desalination of sea water‐ average mine, N Chile (Dec 2018) Kg of CO2/m3 Delivery of process water to average Chile copper mine (Desal.) 9.0* AEQ delivery of potable water at 1000 m.a.s.l. 1.1* % AEQ Equivalent emissions comparison (assuming fossil fueled energy) 12% *NB, Based on fossil fuel supplied energy for direct comparative purposes – The AEQ facility is planned to have sufficient storage and scale to run intermittently using 100% renewable energy only. All dollar amounts are in US dollars. Aguas de Antofagasta S.A. (AR 2017) L/s M
3 p.a.
(million) Total Cost (US$/m
3)
Sales Price $/m
3
Revenue (US$MM) p.a. Cost (US$MM) p.a. EBITDA (US$MM) p.a. EBITDA US$/M
3 Enterprise value
US$MM 10X Cordillera supply water rights (regulated) 341 10.8 0.53 2.3 $25 5.65 19 0.77 190 Cordillera supply water rights (un‐regulated) 591 18.6 0.53 4.2 $78 9.79 68 0.87 683 Desalination La Chimba, Antofagasta 806 25.4 1.96 2.3 $58 49.85 8 0.14 84 Total 1,738 54.8 1.19 2.9 $161 65.30 96 0.59 957 AGUA ECOLÓGICA QUILLAGÜA (AEQ) (2019) L/s M
3 p.a.
(million) Total Cost (US$/m
3)
Sales Price $/m
3
Revenue (US$MM) p.a. Cost (US$MM) p.a. EBITDA (US$MM) p.a. EBITDA US$/M
3 Enterprise value
US$MM 10X Phase One Raw Process water (30 mnths) 300 9.5 0.12 3.5 $33 1.14 32 0.97 320 Phase Two Potable water 400 12.6 0.56 2.3 $29 7.03 22 0.76 219 Phase Two Process water 209 6.6 0.12 3.5 $23 0.79 22 0.97 223 Total 909 28.7 0.31 3.0 $85 8.96 76 0.89 762
Water market price analysis summary
12 Confidential
Water is a scarce commodity in the Rio Loa basin. To determine a market price for water, various research and analyses have been conducted:- 1. The current cost to purchase water from the main water utility. Regulated drinking water sales price US$2.90/m3 1738 l/s Unregulated industrial water sales price US$4.2/m3
Aguas de Antofagasta (“ADASA”) operates a 30-year concession for the distribution of water in Chile’s Antofagasta Region, which it acquired from the state-owned Empresa Concesionaria de Servicios Sanitarios S.A. (“ECONSSA”) in
formulas are set every five years for the services related to the production and distribution of drinking water and collection and disposal of waters in Region II by ADASA. They were last Gazetted in January 2017. They sell 32% of their water in the industrial unregulated market
Water rights in Chile are fungible. The January 2016 Chumacero Study analyzed historic prices that water rights were sold in the Rio Loa Basin area, to assist Aguas de Antofagasta purchase water rights in compliance with the Superintendencia de Servicios Sanitarios (SISS) guidelines. N.B. the market availability for new water supply is restricted by the lack of new water discoveries. Desalinated water cost will likely be the the eventual equilibrium price in the Loa Basin due to incremental supply volume being almost non-existent
4. The cost to supply sea water to the Llamara basin. US$2.84m3
Sea water is a viable replacement for fresh water in the processing of caliche ore for Nitrates, Iodine potash. The main constituent in caliche is salt, so salt in the water will leave more salt undissolved.
5. The cost to supply desalinated water to the Copper mines @ 1000 M A.S.L. US$4.24m3
Sea water has been tried in copper flotation but has a negative affect on copper grade and molybdenum recovery, due to the buffering action increasing the lime required to reach the optimal pH for copper flotation. The QAA water does not have this buffering action and can be used for copper flotation with no negative affects compared to fresh water. The QAA water should not be used for copper oxide leach as the chloride content will impact stainless steal corrosion.
13
Risk Analysis and Mitigation Permits Not Granted Once a large water well is sunk and operating, AEQ and its consultants will collect the necessary information and submit a technical report to the Dirección General de Aguas (DGA) ‐ the government authority that oversees water permitting. The risk AEQ faces is that the DGA grants a permit for a lower flow rate than expected. Fortunately, the DGA’s processes are based on science and fact Water volumes/flows less than anticipated Based on the current knowledge of the AEQ, the Company’s management believes the aquifer is large and will have very good transmissivity (the rate of flow in the aquifer). Hil‐2 is the only operating well and was not designed as a water well but provides clear evidence that the aquifer is artesian and recharges relatively quickly. The new wells are designed as water wells and should provide the information required to properly characterize the aquifer Reservoir turns out to not be isolated from current known aquifers There have been a number of water exploration holes drilled in the area and have not found an unconfined aquifer above the QAA. There are no water users above the QAA and no visible springs or wetlands. All of the current neighboring aquifers have been modelled and do not show any movement of water from or to the QAA. Failed Wells: Drilling deep water wells is not simple. AEQ has engaged Hellema Holland Engineering, a Chilean company that has the experience and equipment necessary. However, should Hellema Holland encounter significant problems with one of the wells, AEQ should have sufficient contingency funds to restart the drilling of the well Resource gets Nationalized Chile has a good history of respecting corporate rights, however by focusing on a strategy to benefit the local community, this risk should be reduced
Before that Gordon spent four years with the Placer Dome Group in executive roles in South Africa, Canada and Australia
Operating Officer for Randfontein Estates and Western Areas Gold mines in South Africa
Gordon T Miller, President & CEO, Director, Pr Eng, NHDMM, PMD (UCT), SMP (Henley), MSAIMM
finance arrangements (royalties, streams, linked-notes), M&A mandates and proxy advisory matters, with a particular emphasis on mining and other natural resource sectors
Kingdom and Canada with projects throughout the world. Rob also works in the technology and private equity sectors
Robert K Mason, Secretary, General Counsel and Director BComm (Hons), 1994 Carleton University: LLB, 1997 Osgoode Hall Law School at York University
14
Southern African mining industry, including nine years on the Zambian copper belt and the rest in South Africa, covering the metallurgy of gold, uranium, PGM’s and copper
Officer of First Uranium South Africa. This led to the listing of First Uranium on the TSX. After which Jim was the Chief Operating
James W P Fisher, EVP and Director Ceng , Bsc (hons), EMBA (UCT),ARSM, FIMM, MSAIMM
15
at Montgomery & Associates developing new water supplies and assessing aquifer conditions in arid environments, both in the southwestern U.S. and in the desert regions of South America
chemistry, and designing and implementing monitoring programs. One area of interest has been using satellite image analysis to assess long-term trends in environmental conditions
under the Australasian Joint Ore Reserves Committee (JORC) Code for lithium brine resource and reserve estimations. He has published and presented many professional papers during the last 30 years. Mike is also a fluent in Spanish
Michael J Rosko, Principal Santiago Operations Manager, P.G., Hydrogeologist – Montgomery & Associates
capitalization companies and smaller privately held companies.
bonds in the United States.
David Safran – GDR Director Water Resource Consultant
mining in the Republic of South Africa whilst working for the JCI Group of companies, the Placer Dome Western Areas JV and Messina Platinum mines where he was General manager. Whilst with Placer Dome, Wouter participated in a Critical Incident Initiative task team to determine best practices for the Group in terms of safety and related systems. This assignment was conducted for an extended period of time in Canada, Chile and the USA (Nevada). Wouter also spent time with Read Swatman and Voight as both Construction and Project Manager . Wouter spent the past 4 years as General Manager at both Buffelsfontein Gold Mine and at Ezulwini Gold Mine, a subsidiary of First Uranium. He is a member of the SAIMM and the Association of Mine Managers or S.A. Wouter is currently a Senior Operational Manager working in Zimbabwe as a Mine Consultant, assisting a major Tantalite and Lithium minerals producer in transforming / optimising the Company’s Mine Operations
Wouter de Vos – GDR Director
16
Corporate and Commercial Law, M&A, Project Development, Foreign Investment and Contracts. He serves as legal counsel to a number of local and foreign companies, assisting in different processes of acquisition and divestment of companies or assets, private and public bids, cross-border transactions, project finance, due diligence, preliminary agreements and negotiation and drafting of contracts, including development of strategy and corporate structures and regulatory issues
to the bar in 1995. In 1998 he obtained a LL.M. from Northwestern University, School of Law, Chicago, USA. He is member of the Chilean Bar Association and of the Rocky Mountain Mineral Law Foundation. Gonzalo speaks Spanish and English
Gonzalo Grez, Partner – Cariola Diez Perez-Cotapos Manuela Noguera , Associate – Cariola Diez Perez-Cotapos
Nicholas Walker, Partner – Puente Sur Outsourcing S.A.
Services include: corporate registration, advisory and due diligence, accounting and tax compliance, payroll, treasury, logistics and invoice management, internal control, data processing, administrative support and legal representation
Legal Representative Legal Representative Accounting Services
17
(covering 67,239 hectares) in respect of its newly discovered deep, untapped and pressurized groundwater reservoir near Quillagua in N Chile
rights, which provide a new clear path to certainty of water rights exclusivity compared to GDR’s previous planned permitting program
Aquifer (AEQ) exploitation capacity is estimated to be excess of 1000 L/s of process water, with significant upside potential, at an altitude of 1065 m
steadily over time and has no known impacts on surface.
within the thick aquitard from surface to the top of the aquifer some 450 meters below surface.
artesian aquifer between 550 meters and 750 m below surface
are sodium sulphate dominant and very low in arsenic
located approximately 50 km to the north and 90 km south of our project area, respectively
impermeable basement rocks, which form extensive barriers. A vast impermeable clay aquitard, hundreds of meters thick, abuts these barriers and seals in the AEQ
18
The AEQ static pressure on surface is 84 PSI Picture showing flow rate on opening wellhead valve
Core from 380 meters below surface showing the occurrence of a tuff layer, recently age dated by Sernageomin, within a thick sequence of clays that form the aquiclude at(13.45 ± 0.07 Ma.). Core from 639 to 652 meters below surface showing disaggregated and missing core, from within a thick sequence of sands, conglomerates and cobbles that host the pressurized aquifer. Tuffs at the bottom of the aquiclude and above the conglomerates (at 496.7 m) were dated at 24.5 ± 3.5 Ma
TO DELIVER PROCESS WATER TO A NEW CUSTOMER SERVITUDE SUPPLY HUB AT LAGUNAS AND CRUCERO
water exploration concession owned by one of its controlled subsidiaries in N Chile
tanker trucking as a low‐capex, zero EIA, zero servitude, solution to supply a water to assist with a difficult contaminated water treatment situation at Quillagua
water with a production capacity of at least of 1000 L/s for 28 years based on a total consumption of 5 % of the exploitable resource volume assuming a highly unlikely scenario of zero aquifer recharge
Lagunas average water sales price of US$3.5 /m3
low‐cost, potable, agricultural and flotation friendly mining water supply
provide water in this hyper arid area, with a low carbon footprint due to being powered by renewable energy from either wind or solar, abundant on top of the project area
19
* Readers are cautioned that any reference to the AEQ’s flow rate is currently an estimate and that significant additional work must be carried out before the issuer will be able to verify such estimate
20
The AEQ was discovered during the exploration for deep seated brines, a potential source of potassium and
(GDR). PD SpA with assistance from GEODATOS SAIC and Montgomery and Associates Consultores Limitada, Santiago carried out significant technical work to identify the location and capacity of the aquifer. PD SpA applied for and received an exclusive water exploration right in 2015. which expired in 2017. The same right was applied for and received by Compania Minera Gold Dragon Resources Chile SpA (CMGDRC) in 2018. CMGDRC is also a subsidiary
Seawater and desalinated sea water supply to PdT mines
21
Eloisa SpA pumps seawater from the bay at San Marcos to their mine on the edge of the Salar De
determine the capital and operating cost:
US$1.80/m3
US$ 0.06/m3
US$ 0.02/m3 The financial model returned a sales price of US$2.84/m3 for water that gave a $0 NPV over 5 years PD SpA have used a value of US$3.5/m3 for process water in their financial analysis. This includes pumping to Lagunas
Desal Capital cost
22
Plant Country Capacity (Ml/day) L/s Completed Capital Cost (USD M) Capital per l/s (US$ M) Gold Coast Desalination Plant Australia 133 1,539 2009 $1,180 $0.7666 Kurnell Desalination Plant Australia 250 2,894 2010 $2,067 $0.7145 Adelaide Desalination Plant Australia 274 3,171 2012 $1,768 $0.5576 Wonthaggi Desalination Plan Australia 411 4,756 2012 $3,382 $0.7110 Southern Seawater Desalination Plant Australia 274 3,171 2013 $1,388 $0.4378 Carlsbad Desalination Project USA 189 2,191 2016 $1,000 $0.4565 Average for Valuation Purposes (highlighted in green) $0.4839
Desal Operating cost
Operating Costs $0.72/m3 Teck QB II Pumping to 1000m $1.30/m3 Total Operating Costs $2.63/m3
DCF
The break even cost to desalinate sea water and pump it up 1000m is $4.24/m3
Investment proposal highlights:
23
surface rights)
Mason)
Dragon Resources (“GDR”),
GDR’s Private Chilean Companys as owners and applicants for water use rights in JV
CORPORATE STRUCTURE: Equity ownership at closing of the first tranche of financing
Slide 24
30% Gold Dragon Resources Corporation (“GDR”) (British Columbia - BC -) Potash Dragon SpA (Chile) Quillagua Water, Llamara, Solida and Hilaricos potash,
minerals 28% Compania Minera Gold Dragon Resources Chile
Inspiration Mining (IM) (23%)
AEQ Directors and Officers
13% 100% 22%
December 2019
AGUA ECOLÓGICA QUILLAGÜA, (BRITISH COLUMBIA)
Tranche 1 Finders Fee (2%)
BC AEQ BOARD Voting and Operating Agreement 65%
WATER RIGHTS NEW INVESTORS
CHILE: GDR CONTROLLED
Chile Service Providers (3%) D&O Incentive Plan (1%) IM Individuals (5%)
7%
GDR to incorporate a BC company AGUA ECOLÓGICA QUILLAGÜA BRITISH COLUMBIA , (“AEQ”);
work that led to the water discovery)
Mason and David Safran)
This group will enter into a voting agreement with New Investors (30%) to ensure a majority (65%) of the voting shares in AEQ
covenant to either ‐ (i) transfer GDR’s shares of CMGDR to AEQ, or ‐ (ii) transfer the water assets from CMGDR to a new Chilean subsidiary of AEQ, whichever can be completed first ‐ GDR will enter into an operating agreement with AEQ to manage the project
the extinguishment of the intercompany debt – in order to make this as tax neutral as possible.
25
1. Flow Rates 2. Permitting Outcome 3. Failed Wells
will have very good transmissivity (the rate of flow in the aquifer). Hil‐2 is the only operating well and was not designed as a water well, but provides clear evidence that the aquifer is artesian and recharges relatively quickly. The new wells are designed as water wells and should provide the information required to properly characterize the aquifer
necessary information and submit a technical report to the Dirección General de Aguas (DGA) ‐ the government authority that oversees water permitting. The risk CMGDRC faces is that the DGA grants a permit for a lower flow rate than expected. Fortunately, the DGA’s processes are based on science and fact
company that has the experience and equipment necessary. However, should Hellema Holland encounter significant problems with one of the wells, CMGDRC should have sufficient contingency funds to restart the drilling of the well
and/or permitted which would reduce the value of the project
26