FORM 20-F |
o
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
OR
|
||
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For fiscal year ended December 31, 2014
|
||
OR
|
||
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from ____ to ______
|
||
OR
|
||
o
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Date of event requiring this shell company report:
|
Commission file number 001-32570 |
Suite 1201 – 1166 Alberni Street
|
Vancouver, British Columbia, Canada V6E 3Z3
|
Suite 1201 – 1166 Alberni Street
|
Vancouver, British Columbia, Canada V6E 3Z3
|
Title of Each Class | Name of Exchange |
Common Shares, no par value | NYSE MKT LLC |
Part I.
|
11
|
||
Item 1.
|
Identity of Directors, Senior Management and Advisors |
11
|
|
Item 2.
|
Offer Statistics and Expected Timetable |
11
|
|
Item 3.
|
Key Information |
11
|
|
Item 4.
|
Information on the Company |
28
|
|
Item 4A.
|
Unresolved Staff Comments |
84
|
|
Item 5.
|
Operating and Financial Review and Prospects |
85
|
|
Item 6.
|
Directors, Senior Management and Employees |
96
|
|
Item 7.
|
Major Shareholders and Related Party Transactions |
118
|
|
Item 8.
|
Financial Information |
119
|
|
Item 9.
|
The Offer and Listing |
120
|
|
Item 10.
|
Additional Information |
121
|
|
Item 11.
|
Quantitative and Qualitative Disclosures about Market Risk |
133
|
|
Item 12.
|
Description of Securities Other than Equity Securities |
135
|
|
Part II.
|
135
|
||
Item 13.
|
Defaults, Dividend Arrearages and Delinquencies |
135
|
|
Item 14.
|
Material Modifications to the Rights of Security Holders and Use of Proceeds |
135
|
|
Item 15.
|
Controls and Procedures |
135
|
|
Item 16.
|
[Reserved] |
136
|
|
Item 16A.
|
Audit Committee Financial Expert |
136
|
|
Item 16B.
|
Code of Ethics |
136
|
|
Item 16C.
|
Principal Accountant Fees and Services |
136
|
|
Item 16D.
|
Exemptions from the Listing Standards for Audit Committees |
137
|
|
Item 16E.
|
Purchases of Equity Securities by the Issuer and Affiliated Purchasers |
137
|
|
Item 16F.
|
Changes in Registrant's Certifying Accountant |
137
|
|
Item 16G.
|
Corporate Governance |
137
|
|
Item 16H.
|
Mine Safety Disclosure. |
138
|
Part III.
|
138
|
||
Item 17.
|
Financial Statements |
138
|
|
Item 18.
|
Financial Statements |
138
|
|
Item 19.
|
Exhibits |
161
|
|
SIGNATURES
|
162
|
|
·
|
the future prices of copper, gold, molybdenum and silver;
|
|
·
|
the estimation of mineral reserves and resources;
|
|
·
|
the realization of mineral reserve and resource estimates;
|
|
·
|
anticipated future production, cash flows and mine life;
|
|
·
|
the initiation of a prefeasibility study on the Ann Mason deposit;
|
|
·
|
the preparation and release of an updated resource estimate and updated PEA for the Ann Mason deposit;
|
|
·
|
the potential development of the Ann Mason Project;
|
|
·
|
the potential impact of future exploration results on Ann Mason mine design and economics;
|
|
·
|
anticipated capital and operating costs;
|
|
·
|
the potential funding and development of the Oyu Tolgoi underground mine;
|
|
·
|
the examination of alternative production scenarios and associated expansion options identified in OTFS14;
|
|
·
|
the expected timing of initial production from Lift 1 of the Oyu Tolgoi underground mine;
|
|
·
|
discussions with the Government of Mongolia, Rio Tinto, OTLLC and Turquoise Hill on a range of issues including Entrée’s interest in the Joint Venture Property, the Shivee Tolgoi and Javhlant mining licences and certain material agreements;
|
|
·
|
potential actions by the Government of Mongolia with respect to the Shivee Tolgoi and Javhlant mining licences and Entrée’s interest in the Joint Venture Property;
|
|
·
|
the potential for Entrée to be included in or otherwise receive the benefits of the Investment Agreement or another similar agreement;
|
|
·
|
the potential for the Government of Mongolia to seek to directly or indirectly invest in Entrée’s interest in the Hugo North Extension and Heruga deposits;
|
|
·
|
the potential impact of amendments and proposed amendments to the laws of Mongolia;
|
|
·
|
potential size of a mineralized zone;
|
|
·
|
potential expansion of mineralization;
|
|
·
|
potential discovery of new mineralized zones;
|
|
·
|
potential types of mining operations;
|
|
·
|
government regulation of exploration and mining operations;
|
|
·
|
the potential application of the Government of Mongolia’s Resolution 140 and Resolution 175 to the Shivee Tolgoi and Javhlant licences;
|
|
·
|
potential metallurgical recoveries and grades;
|
|
·
|
plans for future exploration and development programs and budgets;
|
|
·
|
permitting time lines;
|
|
·
|
anticipated business activities;
|
|
·
|
corporate strategies;
|
|
·
|
requirements for additional capital;
|
|
·
|
uses of funds;
|
|
·
|
proposed acquisitions and dispositions of assets;
|
|
·
|
future financial performance;
|
|
·
|
risks related to officers and directors becoming associated with other natural resource companies which may give rise to conflicts of interests;
|
|
·
|
risks that the Company could be deemed a passive foreign investment company ("PFIC"), which could have negative consequences for U.S. investors;
|
|
·
|
risks related to differences in United States and Canadian reporting of reserves and resources;
|
|
·
|
risks related to the potential inability of U.S. investors to enforce civil liabilities against the Company or its directors, controlling persons and officers; and
|
|
·
|
risks related to the Company being a foreign private issuer under U.S securities laws.
|
Glossary of Mining Terms
|
||
alteration
|
A change in the minerals or chemistry of a rock as a result of chemical reactions with hydrothermal fluids. Alteration zones are areas of altered rock that commonly surround hydrothermal mineral deposits.
|
|
anomaly
|
A departure from the norm which may indicate the presence of mineralization in the underlying bedrock. Common anomalies encountered during mineral exploration are: IP, magnetic, and geochemical.
|
|
assay
|
The chemical analysis of an ore, mineral or concentrate of metal to determine the precise quantity of specific metals or elements.
|
|
block caving
|
A method of mining in which large blocks of ore are undercut by tunnels and caverns, causing the ore to break or cave under its own weight.
|
|
chip sample
|
A sample of rock collected by chipping rock fragments continuously along a width of rock exposure in order to collect an equal volume of rock along the length of the sample.
|
|
claim
|
An area of ground in which the mineral rights have been acquired; also called a tenement, exploration licence or exploration concession.
|
|
concentrate
|
Finely ground product of the milling process containing a high percentage of the valuable metal(s). This product is generally sent to smelters for further processing and refining.
|
|
CuEq
|
A copper equivalent is the grade of one commodity converted to the equivalent grade of copper using metal prices and adjusted for mill recovery rates.
|
|
cut-off grade
|
The lowest grade of mineral resources considered economic; used in the calculation of reserves and resources in a given deposit.
|
|
deposit
|
A mineral occurrence of sufficient size and grade that it might, under favorable circumstances, be considered to have economic potential.
|
|
diamond drilling
|
A method of rotary drilling in rock, usually for exploratory purposes, using hollow diamond-crowned bits to obtain core for examination. Provides material for assays and for geological observation.
|
|
drill core
|
A long, continuous cylindrical sample of rock brought to surface by diamond drilling.
|
|
fault
|
A fracture in rock along which the adjacent rock units are relatively displaced.
|
|
feasibility study (FS)
|
A comprehensive technical and economic study of the selected development option for a mineral project that includes appropriately detailed assessments of realistically assumed mining, processing, metallurgical, economic, marketing, legal, environmental, social and governmental considerations together with any other relevant operational factors and detailed financial analysis, that are necessary to demonstrate at the time of reporting that extraction is reasonably justified (economically mineable). The results of the study may reasonably serve as the basis for a final decision by a proponent or financial institution to proceed with, or finance, the development of the project. The confidence level of the study will be higher than that of a prefeasibility study.
|
|
flotation
|
A milling process by which some mineral particles are induced to become attached to bubbles of froth and to float, and others to sink, so that the valuable minerals are concentrated and separated from those minerals without value.
|
grade
|
The relative quantity or the percentage of ore-mineral or metal content in an ore body.
|
|
gravity
|
A method of ground geophysical surveying that measures the gravitational field at a series of different locations. This data determines the different densities of the underlying rock and can show anomalous density or mass deficits that can be used to define targets of interest.
|
|
heap leach
|
A process used for the recovery of oxidized copper or gold from weathered low-grade ore. Crushed mineralized material is "heaped" on impervious pads and leached by the percolation of a leach liquid trickling through the beds and dissolving the metal. The metals are recovered from the solution by conventional methods (see "solvent extraction/electrowinning").
|
|
Indicated mineral resource
|
That part of a mineral resource for which quantity, grade or quality, densities, shape and physical characteristics, can be estimated with a level of confidence sufficient to allow the appropriate application of technical and economic parameters, to support mine planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough for geological and grade continuity to be reasonably assumed.
|
|
induced polarization (IP)
|
A method of ground geophysical surveying employing an electrical current to determine indications of mineralization.
|
|
Inferred mineral resource
|
That part of a mineral resource for which quantity, grade or quality can be estimated on the basis of geological evidence and limited sampling and reasonably assumed, but not verified, geological and grade continuity. The estimate is based on limited information and sampling gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes.
|
|
intrusive/intrusion
|
Rock which while molten, penetrated into or between other rocks but solidified before reaching the surface.
|
|
Measured mineral resource
|
That part of a mineral resource for which quantity, grade or quality, densities, shape, and physical characteristics are so well established that they can be estimated with confidence sufficient to allow the appropriate application of technical and economic parameters, to support production planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration, sampling and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough to confirm both geological and grade continuity.
|
|
metallurgy
|
The science that deals with procedures used in extracting metals from their ores, purifying and alloying metals, and creating useful objects from metals.
|
|
mineral reserve
|
A mineral reserve is the economically mineable part of a Measured or Indicated mineral resource demonstrated by at least a prefeasibility study. This study must include adequate information on mining, processing, metallurgical, economic and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified. A mineral reserve includes diluting materials and allowances for losses that may occur when the material is mined.
Mineral reserves are sub-divided in order of increasing confidence into Probable mineral reserves and Proven mineral reserves. A Probable mineral reserve has a lower level of confidence than a Proven mineral reserve.
|
mineral resource
|
A concentration or occurrence of diamonds, natural solid inorganic material, or natural solid fossilized organic material including base and precious metals, coal, and industrial minerals in or on the Earth’s crust in such form and quantity and of such a grade or quality that it has reasonable prospects for economic extraction. The location, quantity, grade, geological characteristics and continuity of a mineral resource are known, estimated or interpreted from specific geological evidence and knowledge.
Mineral resources are sub-divided, in order of increasing geological confidence, into Inferred, Indicated and Measured categories. An Inferred mineral resource has a lower level of confidence than that applied to an Indicated mineral resource. An Indicated mineral resource has a higher level of confidence than an Inferred mineral resource but has a lower level of confidence than a Measured mineral resource.
|
|
net present value (NPV)
|
The present value of the total revenue stream for the proposed mine taking into account a discount rate for future revenue and costs, and current capital costs.
|
|
net smelter returns (NSR)
|
The gross proceeds that the owner of a mining property receives from the sale of products less deductions of certain limited costs including smelting, refining, transportation and insurance costs.
|
|
NI 43-101
|
National Instrument 43-101 – Standards of Disclosure for Mineral Projects of the CSA establishes the standards for disclosure of scientific and technical information regarding mineral projects that is intended to be, or reasonably likely to be, made available to the Canadian public.
|
|
NSR royalty
|
The percentage of net smelter returns that the mine is obligated to pay to the royalty holder.
|
|
open pit mining
|
A form of mining designed to extract minerals that lie near the surface. Waste, or overburden is first removed and the mineral-bearing rock is broken, removed and processed to remove the valuable metal. (Similar terms: opencast mining, open cut mining).
|
|
ore
|
The naturally occurring material from which a mineral or minerals of economic value can be extracted at a reasonable profit. Also, the mineral(s) thus extracted.
|
|
oxidation
|
A chemical reaction caused by exposure to oxygen which results in a change in the chemical composition of a mineral.
|
|
oxidized or oxide minerals
|
Oxide- and carbonate-based minerals formed by the weathering of sulphide minerals. Examples include: malachite, turquoise and chrysocolla.
|
|
porphyry
|
An igneous rock of any composition that contains conspicuous, large mineral crystals in a fine-grained groundmass; a porphyritic igneous rock.
|
|
porphyry copper deposit
|
A large mineral deposit, typically within porphyry rocks, that contains disseminated copper sulphide and other minerals. Such deposits are mined in bulk on a large scale, generally in open pits, for copper and possibly by-product molybdenum, gold and silver.
|
|
prefeasibility study
|
A comprehensive study of a range of options for the technical and economic viability of a mineral project that has advanced to a stage where a preferred mining method, in the case of underground mining, or the pit configuration, in the case of an open pit, is established and an effective method of mineral processing is determined. It includes a financial analysis based on reasonable assumptions on mining, processing, metallurgical, economic, marketing, legal, environmental, social and governmental considerations and the evaluation of any other relevant factors which are sufficient for a QP, acting reasonably, to determine if all or part of the mineral resource may be classified as a mineral reserve.
|
preliminary economic assessment (PEA)
|
A study, other than a prefeasibility or feasibility study, that includes an economic analysis of the potential viability of mineral resources.
|
|
Probable mineral reserve
|
The economically mineable part of an Indicated and, in some circumstances, a Measured mineral resource demonstrated by at least a prefeasibility study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified.
|
|
Proven mineral reserve
|
The economically mineable part of a Measured mineral resource demonstrated by at least a prefeasibility study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction is justified.
|
|
Qualified Person (QP)
|
An individual defined under NI 43-101 who is an engineer or geoscientist with at least five years of experience in mineral exploration, mine development or operation or mineral project assessment, or any combination of these; has experience relevant to the subject matter of the mineral project and the technical report; and is a member or licensee in good standing of a professional association.
|
|
quality assurance/quality control (QA/QC)
|
Quality assurance is information collected to demonstrate and quantify the reliability of assay data. Quality control consists of procedures used to maintain a desired level of quality in an assay database.
|
|
reverse circulation (RC) drilling
|
A type of percussion drilling where a hammer force is transmitted down a length of steel drill rods to a rotating bit that breaks the rock into chips. The method involves forcing air and/or water down the outer chamber of twin-walled drill rods to the drill bit where the rock chips are picked up and driven back to the surface through the inner chamber of the rods. RC drilling is faster and less expensive than diamond drilling. However, RC drilling only produces fragments and chips of broken rock, so less geological information is available than would be obtained from drill core.
|
|
smelter
|
Any metallurgical operation in which metal is separated by fusion from those impurities with which it may be chemically combined or physically mixed, such as in ores.
|
|
solvent extraction/electrowinning (SX/EW)
|
A process to recover metallic copper from acidic heap leach solutions (see "heap leach") by selectively collecting the copper with an organic solvent. Copper is then removed from the organic solution into an electrolytic solution and then metallic (anode) copper produced by applying an electric current across the solution. The heap leach and SX/EW process is generally lower cost than conventional treatment of sulphide ores and can treat lower grades.
|
|
strip ratio
|
The ratio of waste rock that must be removed for every tonne of ore that is mined in an open pit.
|
|
stripping
|
The removal of earth or non-ore rock materials as required to gain access to the desired ore or mineral materials; the process of removing overburden or waste material in a surface mining operation.
|
|
sulphide mineralization
|
Compounds of sulphur with other metallic elements. Common copper examples are chalcopyrite and bornite.
|
|
tailings
|
The fine, sandy material without valuable metals remaining after the treatment of ground ore resulting in the removal of the valuable metals and production of concentrate (see "concentrate").
|
trench
|
In geological exploration, a narrow, shallow ditch cut across a mineral showing or deposit to obtain samples or to observe rock character.
|
|
underground mining
|
Extraction of ores, rocks and minerals from below the surface of the ground. Generally access to the underground mine workings is through an adit (sub-horizontal entrance in the side of a hill), down a sub-vertical mine shaft or through some other tunnel configuration. Generally higher cost than open pit mining.
|
|
vug
|
A small cavity in a rock, usually lined with crystals of a different mineral composition than the enclosing rock.
|
Units of Measure
|
||
billion
|
B
|
|
billion tonnes
|
Bt
|
|
cubic metre
|
m3
|
|
degree
|
°
|
|
degrees Celsius
|
°C
|
|
dollar (U.S.)
|
$
|
|
dry metric tons
|
dmt
|
|
gram
|
g
|
|
grams per tonne
|
g/t
|
|
greater than
|
>
|
|
hectare (10,000 m2)
|
ha
|
|
kilo troy ounces
|
koz
|
|
kilogram
|
kg
|
|
kilometre
|
km
|
|
kilometres per hour
|
km/hr
|
|
kilovolt
|
kV
|
|
kilowatt hour
|
kWh
|
|
kilowatt hours per tonne (metric)
|
kWh/t
|
|
less than
|
<
|
|
litre
|
L
|
|
litres per second
|
L/s
|
|
litres per tonne
|
L/t
|
|
megawatts
|
MW
|
|
metre
|
m
|
|
metres above sea level
|
masl
|
|
metres per second
|
m/s
|
|
microns
|
µm
|
millimetre
|
mm
|
|
million
|
M
|
|
million pounds
|
Mlb
|
|
million ounces
|
Moz
|
|
million tonnes
|
Mt
|
|
minute (geographic coordinate)
|
'
|
|
ounce
|
oz
|
|
parts per million
|
ppm
|
|
per
|
/
|
|
per annum (year)
|
/a
|
|
per day
|
/d
|
|
percent
|
%
|
|
pound(s)
|
lb
|
|
second (geographic coordinate)
|
"
|
|
square centimetre
|
cm2
|
|
square kilometre
|
km2
|
|
square metre
|
m2
|
|
three dimensional
|
3D
|
|
tonne (1,000 kg)
|
t
|
|
tonnes per cubic metre
|
t/m3
|
|
tonnes per day
|
tpd
|
|
tonnes per year
|
t/a
|
A.
|
Selected Financial Data
|
2014
|
2013
|
2012
|
2011
|
2010
|
|
Exploration
|
$9,018,994
|
$5,808,316
|
$7,966,902
|
$17,532,831
|
$11,800,772
|
General and administrative
|
3,936,413
|
5,510,641
|
4,295,800
|
4,921,284
|
5,374,339
|
Consultancy and advisory fees
|
830,623
|
1,941,130
|
-
|
-
|
-
|
Impairment of mineral property interests
|
552,095
|
437,732
|
486,746
|
531,005
|
-
|
Interest expense
|
264,869
|
260,453
|
229,359
|
151,952
|
44,103
|
Stock-based compensation
|
251,390
|
1,422,297
|
1,207,878
|
991,161
|
2,897,845
|
Loss from equity investee
|
107,907
|
146,051
|
1,012,156
|
2,397,085
|
985,441
|
Depreciation
|
65,517
|
102,941
|
150,654
|
196,221
|
203,086
|
Fair value adjustment of asset backed commercial papers
|
-
|
(147,564)
|
-
|
-
|
-
|
Gain on sale of investments
|
-
|
-
|
-
|
(3,326,275)
|
-
|
Gain on sale of mineral property interest
|
(28,096)
|
(451,892)
|
(104,914)
|
(1,574,523)
|
-
|
Current income tax expense (recovery)
|
(123,255)
|
319,112
|
-
|
152,190
|
-
|
Interest income
|
(295,023)
|
(431,596)
|
(190,449)
|
(342,343)
|
(287,536)
|
Foreign exchange loss (gain)
|
(1,978,854)
|
(1,113,728)
|
(187,773)
|
491,504
|
(403,230)
|
Deferred income tax (recovery) expense
|
(3,933,392)
|
(2,381,868)
|
329,770
|
(4,981,884)
|
(545,412)
|
Net loss for the year
|
8,669,188
|
11,422,025
|
15,196,129
|
17,140,208
|
20,069,408
|
Net loss per share, basic and diluted
|
(0.06)
|
(0.08)
|
(0.12)
|
(0.15)
|
(0.19)
|
Total assets
|
79,690,498
|
97,395,105
|
64,173,530
|
74,589,810
|
81,359,098
|
Total long term liabilities
|
44,269,904
|
50,956,860
|
15,286,041
|
13,720,492
|
16,158,190
|
Working capital(1)
|
32,603,711
|
46,394,496
|
4,699,256
|
19,004,136
|
21,268,201
|
Weighted average number of common shares outstanding
|
146,883,700
|
143,847,888
|
128,650,791
|
115,978,815
|
105,814,724
|
(1)
|
Working capital is defined as Current Assets less Current Liabilities.
|
2014
|
2013
|
2012
|
2011
|
2010
|
|
High for period
|
1.1643
|
1.0697
|
1.0418
|
1.0604
|
1.0778
|
Low for period
|
1.0614
|
0.9839
|
0.9710
|
0.9449
|
0.9946
|
End of period
|
1.1601
|
1.0636
|
0.9949
|
1.0170
|
0.9946
|
Average for period
|
1.1045
|
1.0299
|
0.9996
|
0.9891
|
1.0299
|
September
|
October
|
November
|
December
|
January
|
February
|
|
2014
|
2014
|
2014
|
2014
|
2015
|
2015
|
|
High
|
1.1208
|
1.1289
|
1.1427
|
1.1643
|
1.2717
|
1.2635
|
Low
|
1.0863
|
1.1136
|
1.1236
|
1.1344
|
1.1728
|
1.2403
|
B.
|
Capitalization and Indebtedness
|
C.
|
Reasons for the Offer and Use of Proceeds
|
D.
|
Risk Factors
|
A.
|
History and Development of the Company
|
January 2012 – September 2014
|
Through a combination of staking and purchase agreements, Entrée acquires additional key ground within and contiguous to the boundaries of the Ann Mason Project.
|
January 2012
|
The Company announces the final results of its drilling program at Shivee West, Mongolia, which targeted near-surface epithermal gold mineralization. A new gold zone (Argo Zone) was discovered 250 metres beyond the previously known area of gold mineralization (Zone III).
|
February 2012
|
The Company announces it has retained the services of AGP Mining Consultants Inc. to begin preparation of the PEA of the Ann Mason deposit in Nevada. A program to re-assay portions of the Anaconda historical core to provide additional gold, silver and molybdenum data is also underway.
|
March 2012
|
The Company announces the release of an updated mineral resource estimate for the Ann Mason deposit, which converts a large percentage of the previous Inferred mineral resources to the Indicated category and expands the overall size of the deposit.
|
The Company announces that it has filed an updated technical report on the Lookout Hill property, which discusses the impact on the Hugo North Extension and Heruga deposits of Oyu Tolgoi LLC’s updated mine plan for the reserve case.
|
April 2012
|
Turquoise Hill Resources Ltd. and Rio Tinto International Holdings Limited sign a Memorandum of Understanding which establishes Rio Tinto International Holdings Limited’s support for a series of funding measures expected to cover all projected capital requirements for the Oyu Tolgoi project for the next 4-5 years. Rio Tinto International Holdings Limited also assumes responsibility for the management of all exploration work on the Lookout Hill joint venture property.
|
Entrée mobilizes a field crew to Mongolia to focus on geological mapping, excavator trenching and sampling in the Zone III, Argo Zone and Khoyor Mod areas.
|
|
June 2012
|
Turquoise Hill Resources Ltd. announces that phase 1 construction of the Oyu Tolgoi project is 90% complete and that first development ore has been delivered to the crusher.
|
Mr. Gorden Glenn joins the Board. Mr. Glenn has over 20 years of mining exploration and investment banking experience.
|
|
October 2012
|
The Company announces the results of its PEA on the Ann Mason deposit, which will assist Entrée in advancing the Ann Mason Project towards development.
|
The Company announces the first resource estimate for the Blue Hill copper deposit, located 1.5 kilometres northwest of the Ann Mason deposit.
|
|
November 2012
|
Oyu Tolgoi LLC announces that a power supply deal for the Oyu Tolgoi project has been finalized. This allows Oyu Tolgoi LLC to complete commissioning of the ore-processing equipment on December 27, 2012, leading to the first production of copper-gold concentrate from Oyu Tolgoi LLC’s Southern Oyu open pits. Phase 1 construction is essentially complete.
|
January 2013
|
First ore from the first phase of the Oyu Tolgoi project (Oyu Tolgoi LLC’s Southern Oyu open pits) is processed through the concentrator, followed shortly by production of the first copper-gold concentrate.
|
February 2013
|
Entrée enters into a comprehensive financing package with Sandstorm Gold Ltd. for gross proceeds of approximately $55 million.
|
Entrée receives notice from the Mineral Resources Authority of Mongolia that the Ministry of Mining has cancelled the July 10, 2009 Order of the Ministry of Mineral Resources and Energy registering the Hugo Dummett (including the Hugo North Extension) and Heruga reserves. The notice further advises that any transfer, sale or lease of the Shivee Tolgoi and Javhlant mining licences is temporarily restricted. Entrée initiates discussions with representatives of the Mongolian Government, including the Ministry of Mining, as well as other Oyu Tolgoi stakeholders, in order to resolve the temporary restriction on the transfer of the mining licences.
|
|
March 2013
|
The Company closes its private placement of 17,857,142 common shares at a price of C$0.56 per common share to Sandstorm Gold Ltd.
|
The Company announces that it has filed an updated technical report on the Lookout Hill property, which discusses the impact on the Hugo North Extension and Heruga deposits of Oyu Tolgoi LLC’s updated mine plan for the Reserve Case.
|
|
April 2013
|
Entrée initiates a combined RC and core drilling program at its Ann Mason Project in Nevada, to test for extensions of mineralization, and to potentially extend the mineralization within the current Ann Mason pit design and reduce the waste-to-mineralization strip ratio.
|
Turquoise Hill Resources Ltd. reports that Rio Tinto has signed commitment letters with 15 global banks that lock in pricing and terms for long-term project financing for underground development at Oyu Tolgoi.
|
|
June 2013
|
The Rt. Honourable Lord Howard of Lympne succeeds James Harris as non-executive Chairman of the Company’s Board of Directors. Mr. Harris assumes the role of non-executive Deputy Chairman.
|
Entrée begins baseline environmental studies at Ann Mason, including wildlife, biology, archaeology and cultural surveys, which will be used to expand the area covered under the existing Plan of Operations.
|
|
July 2013
|
The first shipment of copper concentrate leaves the Oyu Tolgoi open pit copper and gold mine in Mongolia for customers in China.
|
After receiving notification from the Government of Mongolia that project financing for Oyu Tolgoi will now require approval by the Mongolian Parliament, Turquoise Hill Resources Ltd. announces that funding and development of the Oyu Tolgoi underground will be delayed until all matters with the Mongolian Government can be resolved and a new timetable has been agreed.
|
August 2013
|
Development of the Oyu Tolgoi underground is suspended pending the resolution of outstanding Oyu Tolgoi LLC shareholder issues.
|
September 2013
|
The Company announces the results for its combined core and RC drilling program on the Ann Mason Project in Nevada.
|
The Oyu Tolgoi open pit mine achieves official Commencement of Production, as defined in the 2009 Oyu Tolgoi Investment Agreement.
|
|
October 2013
|
The Company announces that it has been advised that the temporary transfer restriction on the Shivee Tolgoi and Javhlant mining licences in Mongolia will be lifted and that the reserves for the joint venture deposits as approved through the July 10, 2009 Order of the Ministry of Mineral Resources and Energy will stand as originally presented. Entrée continues discussions with Oyu Tolgoi stakeholders, including the Government of Mongolia, regarding issues arising from Entrée’s exclusion from the 2009 Oyu Tolgoi Investment Agreement.
|
June 2014
|
Turquoise Hill Resources Ltd. reports that Oyu Tolgoi LLC has received an audit report from the Mongolian Tax Authority claiming unpaid taxes, penalties and disallowed entitlements associated with the initial development of the Oyu Tolgoi mine. Turquoise Hill Resources Ltd. states that it strongly disagrees with the claims and advises that shareholder issues, including tax claims, must be resolved before further investment in the underground can proceed.
|
July 2014
|
Entrée commences prefeasibility drilling at its Ann Mason Project in Nevada. The drill program is designed to upgrade the mineral resources contained in the PEA Phase 5 pit from Indicated and Inferred to a mix of Measured and Indicated categories.
|
September 2014
|
Turquoise Hill Resources Ltd. announces that the 2014 Oyu Tolgoi Feasibility Study has been finalized and presented to the board of directors of Oyu Tolgoi LLC. The 2014 Oyu Tolgoi Feasibility Study updates the reserve case reported in Entrée’s March 2013 technical report. The 2014 Oyu Tolgoi Feasibility Study also discusses several alternative production cases that would include Indicated and Inferred resources at Hugo North Extension and Inferred resources at Heruga, and allow for continuous improvement in plant throughput and potential plant expansions up to 350 thousand tonnes per day. The 2014 Oyu Tolgoi Feasibility Study requires approval of Oyu Tolgoi LLC shareholders and the Mongolian Minerals Council.
|
The lender commitments for project financing for the Oyu Tolgoi mine expire.
|
|
November 2014
|
Entrée reports on changes and impacts specific to the Entrée-Oyu Tolgoi LLC joint venture resulting from the technical report filed by Turquoise Hill Resources Ltd. relating to the Oyu Tolgoi project.
|
B.
|
Business Overview
|
|
·
|
25.7% of Entrée’s share of gold and silver, and 2.5% of Entrée’s share of copper, produced from the portion of the Shivee Tolgoi mining licence included in the Joint Venture Property (represented by the shaded upper right portion in Figure 1 above); and
|
|
·
|
33.8% of Entrée’s share of gold and silver, and 2.5% of Entrée’s share of copper, produced from the Javhlant mining licence (represented by the lower hatched portion of Figure 1 above).
|
C.
|
Property, Plants and Equipment
|
|
·
|
Base case, pre-tax NPV (using a 7.5% discount rate) ("NPV7.5") of $1.11 billion, internal rate of return ("IRR") of 14.8%, and payback of 6.4 years, based on long term metal prices of $3.00/lb copper, $13.50/lb molybdenum, $1,200/oz gold and $22/oz silver (the "Base Case");
|
|
·
|
Base Case, post-tax NPV7.5 of $690 million, IRR of 12.6%, and payback of 7.1 years;
|
|
·
|
Development capital costs of approximately $1.28 billion, including contingency;
|
|
·
|
Average cash costs1 (net of by-product sales) of $1.46/lb copper;
|
|
·
|
Net annual undiscounted cash flow over the life of mine ("LOM") is approximately $227 million per year;
|
|
·
|
100,000 tpd conventional open pit mine utilizing a conventional sulphide flotation mill with a 24 year mine life;
|
|
·
|
LOM production of 5.14 billion pounds of copper and 36.4 million pounds of molybdenum;
|
|
·
|
LOM strip ratio of 2.16:1 waste to mineralized material;
|
|
·
|
LOM average copper recovery of 93.5%; and
|
|
·
|
Copper concentrate grading 30%.
|
Date
|
Target
|
Company
|
No. Drill Holes (core or RC)
|
Metres (m)
|
1967 – 1980
|
Ann Mason
|
Anaconda
|
103
|
40,577
|
1990
|
Ann Mason
|
Arimetco
|
1
|
171
|
2002
|
Ann Mason
|
MIM
|
5
|
914
|
2006 - 2008
|
Ann Mason
|
PacMag
|
12
|
6,973
|
Subtotal (Ann Mason)
|
121
|
48,635
|
||
1968 - 1970
|
Blue Hill
|
Anaconda
|
13
|
2,943
|
1995
|
Blue Hill
|
Phelps Dodge
|
4
|
610
|
2007 - 2008
|
Blue Hill
|
PacMag
|
9
|
3,438
|
Subtotal (Blue Hill)
|
26
|
6,991
|
||
2008
|
Minnesota
|
PacMag
|
3
|
560
|
TOTAL
|
All Companies
|
150
|
56,186
|
|
·
|
The relatively flat Singatse Fault truncates the upper surface of the 0.15% copper envelope over a portion of the deposit and juxtaposes sterile Tertiary volcanic rocks on top of the mineralized intrusives.
|
|
·
|
A high-angle, northwest-trending, southwest-dipping fault located along the southwest margin of the resource juxtaposes chlorite-altered rocks with pyrite mineralization in the hanging wall against potassically-altered rocks with copper-molybdenum mineralization in the footwall. Copper-molybdenum mineralization in the footwall remains open at depth along the entire strike length of the fault.
|
|
·
|
EG-AM-14-041, located near the centre of the deposit, with 390 metres of 0.35% copper;
|
|
·
|
EG-AM-14-043, located near the centre of the deposit, with 409 metres of 0.35% copper;
|
|
·
|
EG-AM-14-046, the eastern-most drill hole, with 112.3 metres of 0.34% copper;
|
|
·
|
EG-AM-14-050, with 176 metres of 0.35% copper;
|
|
·
|
EG-AM-14-057, with 327.4 metres of 0.38% copper, including 0.42% copper and 0.12 g/t gold over 200 metres;
|
|
·
|
EG-AM-14-059, with 466 metres of 0.31% copper;
|
|
·
|
EG-AM-14-065 with 150 metres of 0.38% copper;
|
|
·
|
EG-AM-14-067, with 377 metres of 0.32% copper;
|
|
·
|
EG-AM-14-073, on the northeast rim of the deposit, with 102 metres of 0.36% copper; and
|
|
·
|
EG-AM-14-076, immediately northwest of 043, with 190 metres of 0.34% copper and a separate interval of 180 metres of 0.38% copper.
|
Cutoff
(% Cu)
|
Tonnage
(Mt)
|
Cu (%)
|
Mo (%)
|
Au (g/t)
|
Ag (g/t)
|
Cu
(B lb)
|
Mo
(B lb)
|
Indicated
|
|||||||
0.15
|
1,233
|
0.31
|
0.006
|
0.02
|
0.55
|
8.53
|
0.16
|
0.20
|
1,137
|
0.33
|
0.006
|
0.02
|
0.57
|
8.15
|
0.15
|
0.25
|
912
|
0.35
|
0.006
|
0.03
|
0.60
|
7.02
|
0.12
|
0.30
|
639
|
0.38
|
0.006
|
0.03
|
0.64
|
5.37
|
0.09
|
0.35
|
388
|
0.42
|
0.007
|
0.03
|
0.69
|
3.58
|
0.06
|
Inferred
|
|||||||
0.15
|
1,017
|
0.27
|
0.004
|
0.03
|
0.61
|
6.16
|
0.10
|
0.20
|
873
|
0.29
|
0.004
|
0.03
|
0.65
|
5.59
|
0.08
|
0.25
|
594
|
0.32
|
0.004
|
0.04
|
0.73
|
4.20
|
0.05
|
0.30
|
330
|
0.36
|
0.004
|
0.04
|
0.81
|
2.60
|
0.03
|
0.35
|
152
|
0.40
|
0.004
|
0.04
|
0.86
|
1.34
|
0.01
|
|
·
|
Copper was interpolated using a single estimation domain created using an approximate 0.15% copper threshold. A similar however smaller domain was built for molybdenum using a 0.005% threshold.
|
|
·
|
Assays were composited to five metres in line.
|
|
·
|
Copper and molybdenum variograms show that there is not a high degree of anisotropy; there is a moderate nugget effect and ranges up to 300 metres were modelled.
|
|
·
|
Inside the copper domain, composites above 2% were given a restricted range of influence (40 metres). For molybdenum, a similar strategy was applied at 0.01% molybdenum.
|
|
·
|
Estimation of 40 x 40 x 15 metre blocks was by Ordinary Kriging ("OK").
|
|
·
|
Density in the mineralized porphyry was based on 4,051 wax-immersion determinations and an OK model was built. In the volcanics above the Singatse Fault a single bulk density value (2.34) based on 130 measurements was used.
|
|
·
|
The resource was classified into Inferred or Indicated using a number of factors, taking into account confidence in the model, data spacing and various complementary geostatistical parameters, as follows:
|
|
-
|
Indicated: Material inside the 0.15% copper domain with a spacing of approximately 100 metres x 75 metres or less and with a slope of regression (a measure of conditional bias) above 0.7.
|
|
-
|
Inferred: Material inside the 0.15% copper domain with a spacing of greater than 100 metres, but less than 175 metres (i.e. the rest of the copper domain).
|
|
-
|
Not Classified: All material outside the 0.15% copper domain or below the economic pit shell.
|
|
·
|
three-year trailing average gross metal values of $3.61/lb copper, $14.94/lb molybdenum, $1,425/oz gold, and $27.91/oz silver.
|
|
·
|
metallurgical recoveries of 92% copper, 50% molybdenum, 50% gold and 55% silver.
|
|
·
|
mining costs: $1.09/t base cost to the 1,605 metre level then increasing by $0.02/t per 15 metre bench below that level.
|
|
·
|
process and general management and administration ("G&A") costs of $6.12/t ($5.82/t process plus $0.30/t G&A).
|
|
·
|
pit slopes of 52° in the volcanic rock and 44° in the porphyry mineralization.
|
|
·
|
Domains were modelled in 3D to separate oxide, mixed, and primary mineralization from surrounding waste rock. The domains were modelled to a nominal 0.075% copper cut-off.
|
|
·
|
High-grade outliers in the drill hole assay database were capped to 0.75% for copper, 0.03 g/t for gold, and 2 g/t for silver prior to compositing. No capping was applied to molybdenum.
|
|
·
|
Drill hole assays were composited to five metre lengths interrupted by the overall mineralization boundary.
|
|
·
|
Block grades for copper, molybdenum, gold, and silver were estimated from the drill hole composites using inverse distance weighted to the second power ("ID2") into 40 x 40 x 15 metre blocks coded by domain. Molybdenum, gold, and silver were estimated for sulphide blocks only.
|
|
·
|
Dry bulk density was estimated globally for each domain from drill core samples collected throughout the deposit. The oxide and mixed zones were assigned a density of 2.57 t/m3 and the sulphide zone was assigned 2.62 t/m3.
|
|
·
|
All blocks were classified as Inferred in accordance to CIM definitions.
|
|
·
|
average gross metal values of:
|
|
-
|
$3.32/lb copper for oxide and mixed material.
|
|
-
|
$3.16/lb copper, $12.12/lb molybdenum, $1,057/oz gold, and $13.58/oz silver for sulphide material.
|
|
·
|
metallurgical recoveries of:
|
|
-
|
81.7% leachable oxide copper.
|
|
-
|
75% for mixed material.
|
|
-
|
92% copper, 50% molybdenum, 50% gold and 55% silver for sulphide material.
|
|
·
|
mining costs:
|
|
-
|
oxide and mixed feed material - $1.30/t.
|
|
-
|
sulphide feed material - $1.13/t.
|
|
-
|
all waste costs - $1.13/t.
|
|
·
|
process and G&A costs of:
|
|
-
|
$5.06/t for oxide and mixed material.
|
|
-
|
$6.22/t for sulphide material.
|
|
·
|
pit slopes of 40 degrees in both the overlying volcanic and in the mineralized granodiorite.
|
Zone
|
Cu Cut-off
(%)
|
Tonnes
(Mt)
|
Grade
Cu (%)
|
Contained Cu
(Mlb)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Oxide Zone
|
0.10
|
47.44
|
0.17
|
179.37
|
-
|
-
|
-
|
Mixed Zone
|
0.10
|
24.69
|
0.18
|
98.12
|
-
|
-
|
-
|
Oxide + Mixed Zones
|
0.10
|
72.13
|
0.17
|
277.49
|
-
|
-
|
-
|
Sulphide Zone
|
0.15
|
49.86
|
0.23
|
253.46
|
0.005
|
0.01
|
0.3
|
|
Notes:
|
1. Mineral resources are classified in accordance with the 2010 CIM Definition Standards for mineral resources and mineral reserves.
|
|
|
2. Mineral resources do not include external dilution, nor was the tabulation of contained metal adjusted to reflect metallurgical recoveries.
|
|
|
3. Tonnages are rounded to the nearest 10,000 tonnes, and grades are rounded to two decimal places.
|
|
|
4. Rounding as required by reporting guidelines may result in apparent summation differences between tonnes, grade, and contained metal content.
|
|
|
5. Material quantities and grades are expressed in metric units, and contained metal in imperial units.
|
|
·
|
Tertiary volcanics (Domain I).
|
|
·
|
Granodiorite of the Yerington batholiths (Domain II).
|
|
·
|
Quartz monzonite porphyry of the Yerington batholiths (Domain II).
|
|
·
|
Volcanics (Domain I)
|
|
-
|
inter-ramp angle = 52 degrees
|
|
-
|
bench face angle = 67 degrees
|
|
-
|
height between safety benches = 30 metres (double benched)
|
|
-
|
width of safety bench = 11 metres
|
|
·
|
Porphyry (Domain II)
|
|
-
|
inter-ramp angle = 39 degrees
|
|
-
|
bench face angle = 63 degrees
|
|
-
|
height between safety benches = 15 metres (single benched)
|
|
-
|
width of safety bench = 11 metres
|
|
·
|
Future geotechnical studies should focus on geotechnical specific drill holes targeting the proposed wall rocks of the pit. A minimum of four inclined holes should be completed each of which may be up to 800 metres long. All holes should be "triple tube" coring system holes with splits in the core tube. HQ3 diameter core is preferred.
|
|
·
|
Due to poorer rock mass quality throughout the deposit, all geotechnical holes should be surveyed with a borehole televiewer system.
|
|
·
|
The hydrogeological system needs to be investigated going forward in the next study. Geotechnical mapping needs to be completed as well.
|
Capital Category
|
Total Capital
($M)
|
Preproduction Capital
Year -3 to Year -1
($M)
|
Production Capital
Year 1
($M)
|
Sustaining Capital
Year 2+
($M)
|
Open Pit Mining
|
729.6
|
255.4
|
102.7
|
371.5
|
Processing
|
425.9
|
337.3
|
84.3
|
4.2
|
Infrastructure
|
205.1
|
164.4
|
16.3
|
24.5
|
Environmental
|
75.3
|
1.1
|
0.7
|
73.5
|
Indirects
|
237.5
|
156.8
|
36.8
|
43.9
|
Contingency
|
171.9
|
95.4
|
32.1
|
44.5
|
Total
|
1,845.4
|
1,010.4
|
272.9
|
562.1
|
Capital Category
|
Indirects
(%)
|
Contingency
(%)
|
Open Pit Mining
|
10.0
|
10.0
|
Processing
|
18.2
|
15.2
|
Infrastructure
|
20.0
|
15.0
|
Environmental
|
5.0
|
10.0
|
Cost Category
|
Total
($M)
|
Cost per Tonne
($/t Mill Feed)
|
Cost per WMT Concentrate
($/t Concentrate)
|
Open Pit Mining – Mill Feed and Waste
|
3,191.0
|
3.82
|
-
|
Processing
|
4,290.7
|
5.13
|
-
|
G&A
|
287.5
|
0.34
|
-
|
Subtotal On-Site Costs
|
7,769.2
|
9.29
|
-
|
Concentrate Trucking
|
529.4
|
-
|
60.02
|
Port Cost
|
43.9
|
-
|
4.98
|
Shipping to Smelter/Roaster
|
202.1
|
-
|
22.92
|
Subtotal Off-Site Costs
|
775.5
|
-
|
87.92
|
Total
|
8,544.7
|
-
|
-
|
Phase
|
Mill Feed
(Mt)
|
Cu
(%)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Mill Feed
(Mt)
|
Cu
(%)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Waste
(Mt)
|
Strip
Ratio
|
Indicated
|
Inferred
|
|||||||||||
1
|
53.4
|
0.31
|
0.004
|
0.01
|
0.39
|
-
|
-
|
-
|
-
|
-
|
143.7
|
2.69
|
2
|
92.7
|
0.32
|
0.006
|
0.02
|
0.49
|
5.3
|
0.28
|
0.004
|
0.02
|
0.34
|
239.8
|
2.45
|
3
|
106.1
|
0.35
|
0.004
|
0.03
|
0.68
|
59.0
|
0.32
|
0.002
|
0.03
|
0.62
|
340.8
|
2.06
|
4
|
193.0
|
0.32
|
0.004
|
0.03
|
0.55
|
87.5
|
0.29
|
0.003
|
0.03
|
0.62
|
534.7
|
1.91
|
5
|
117.1
|
0.30
|
0.005
|
0.03
|
0.59
|
122.3
|
0.27
|
0.003
|
0.03
|
0.64
|
549.7
|
2.30
|
Total
|
562.3
|
0.32
|
0.005
|
0.03
|
0.56
|
274.1
|
0.29
|
0.003
|
0.03
|
0.63
|
1,808.7
|
2.16
|
67%
|
33%
|
Metal
|
Unit
|
Low Case
|
Base Case
|
High Case
|
Copper
|
$/lb
|
2.75
|
3.00
|
3.25
|
Molybdenum
|
$/lb
|
13.50
|
13.50
|
13.50
|
Silver
|
$/oz
|
15.00
|
22.00
|
26.00
|
Gold
|
$/oz
|
1,100.00
|
1,200.00
|
1,300.00
|
Cost Category
|
Units
|
Low Case
|
Base Case
|
High Case
|
Operating Costs
|
||||
Open Pit Mining
|
(M$)
|
3,191.0
|
3,191.0
|
3,191.0
|
Processing
|
(M$)
|
4,290.7
|
4,290.7
|
4,290.7
|
G&A
|
(M$)
|
287.5
|
287.5
|
287.5
|
Concentrate Trucking
|
(M$)
|
529.4
|
529.4
|
529.4
|
Port Costs
|
(M$)
|
43.9
|
43.9
|
43.9
|
Shipping to Smelter
|
(M$)
|
202.1
|
202.1
|
202.1
|
Subtotal Operating Costs
|
(M$)
|
8,544.7
|
8,544.7
|
8,544.7
|
Capital Costs
|
||||
Open Pit Mining
|
(M$)
|
729.6
|
729.6
|
729.6
|
Processing
|
(M$)
|
425.9
|
425.9
|
425.9
|
Infrastructure
|
(M$)
|
205.1
|
205.1
|
205.1
|
Environmental Costs
|
(M$)
|
75.3
|
75.3
|
75.3
|
Indirect
|
(M$)
|
237.5
|
237.5
|
237.5
|
Contingency
|
(M$)
|
171.9
|
171.9
|
171.9
|
Subtotal Capital Costs
|
(M$)
|
1,845.4
|
1,845.4
|
1,845.4
|
Revenue
(after smelting, refining,
roasting, payables)
|
(M$)
|
14,249.4
|
15,629.9
|
16,985.4
|
Net Cash Flow
(Revenue-Operating-Capital)
|
(M$)
|
3,859.4
|
5,239.9
|
6,595.4
|
Net Present Value (Pre-Tax)
|
||||
NPV @ 5%
|
(M$)
|
1,223
|
1,918
|
2,602
|
NPV @ 7.5%
|
(M$)
|
589
|
1,106
|
1,614
|
NPV @ 10%
|
(M$)
|
182
|
576
|
964
|
IRR
|
(%)
|
11.6
|
14.8
|
17.8
|
Payback Period
|
Years (Year paid)
|
7.9 (Yr 8)
|
6.4 (Yr 7)
|
5.3 (Yr 6)
|
Net Present Value (Post-Tax)
|
||||
NPV @ 5%
|
(M$)
|
807
|
1,320
|
1,814
|
NPV @ 7.5%
|
(M$)
|
304
|
690
|
1,062
|
NPV @ 10%
|
(M$)
|
-18
|
281
|
568
|
IRR
|
(%)
|
9.8
|
12.6
|
15.1
|
Payback Period
|
Years (Year paid)
|
8.6 (Yr 9)
|
7.1 (Yr 8)
|
6.0 (Yr 6)
|
|
Notes:
|
1. The discounted cash flow results do not take into account the 0.4% NSR royalty granted to Sandstorm subsequent to the preparation of the PEA.
|
Cost Category
|
Units
|
Value
|
Total Operating Cost
|
$/t plant feed
|
10.22
|
Mine Life
|
years
|
24
|
Initial Capital Costs (Year -3, Year -2, Year -1)
|
(M$)
|
1,010.4
|
Year 1 Capital Costs
|
(M$)
|
272.9
|
Sustaining Capital Cost
|
(M$)
|
562.1
|
Total Mine Capital
|
(M$)
|
1,845.4
|
Payable Copper
|
||
Initial 5 Years Average Annual Production
|
(Mlb)
|
217
|
Average Annual Production – LOM
|
(Mlb)
|
214
|
Total LOM Production
|
(Mlb)
|
5,144
|
Payable Molybdenum
|
||
Initial 5 Years Average Annual Production
|
(Mlb)
|
1.9
|
Average Annual Production – LOM
|
(Mlb)
|
1.5
|
Total LOM Production
|
(Mlb)
|
36.4
|
Copper Concentrate
|
||
Initial 5 Years Average Annual Production
|
dmt
|
340,800
|
Average Annual Production – LOM
|
dmt
|
336,900
|
Total LOM Production
|
dmt
|
8,085,800
|
Molybdenum Concentrate
|
||
Initial 5 Years Average Annual Production
|
dmt
|
1,600
|
Average Annual Production – LOM
|
dmt
|
1,300
|
Total LOM Production
|
dmt
|
30,400
|
Cash Costs – Year 1 to Year 5
|
||
Copper Cash Cost without Credits (Mo, Au, Ag)
|
$/lb
|
1.80
|
Copper Cash Cost with Credits (Mo, Au, Ag)
|
$/lb
|
1.60
|
Cash Costs – LOM
|
||
Copper Cash Cost without Credits (Mo, Au, Ag)
|
$/lb
|
1.66
|
Copper Cash Cost with Credits (Mo, Au, Ag)
|
$/lb
|
1.46
|
Net Annual Cash Flow
|
||
Year 1 to Year 5
|
(M$)
|
187.3
|
LOM
|
(M$)
|
227.4
|
|
·
|
Plan of Operations approval by the BLM.
|
|
·
|
Water Pollution Control Permit from the NDEP - BMRR.
|
|
·
|
Reclamation Permit from the BMRR.
|
|
·
|
Air Quality Permit from the NDEP - Bureau of Air Pollution Control.
|
|
·
|
Special Use Permit from Lyon County and Development Permit from Douglas County.
|
|
·
|
Seasonal data of at least 12 months may be required for some of the elements above.
|
|
·
|
Reclamation of mine activities will be a significant part of the BLM Plan of Operations and the BMRR, and plans for closure must be approved by both agencies prior to initiation of mining activities. Entrée will work with both agencies to develop cost effective reclamation methods including reclamation concurrently with mine operations as appropriate. Reclamation costs will be developed along with detailed mine development plans, and an acceptable reclamation bond will be posted with the BLM.
|
|
·
|
The Entrée-OTLLC Joint Venture covers 39,807 ha consisting of the eastern portion of the Shivee Tolgoi and all of the Javhlant mining licences. The Joint Venture Property is contiguous with, and on three sides (to the north, east, and south) surrounds OTLLC’s Oyu Tolgoi mining licence. The Joint Venture Property hosts the Hugo North Extension deposit and the Heruga deposit. OTLLC is the manager of the Entrée-OTLLC Joint Venture.
|
|
·
|
The portion of the Shivee Tolgoi mining licence outside of the Joint Venture Property ("Shivee West") covers an area of 35,173 ha. Shivee West is 100% owned by Entrée, but is subject to a first right of refusal by OTLLC.
|
Licence Name
|
Licence Number
|
Date Granted
|
Renewal Date
|
Expiration Date
|
Javhlant
|
15225A
|
October 27, 2009
|
October 27, 2039
|
To Be Determined
|
Shivee Tolgoi
|
15226A
|
October 27, 2009
|
October 27, 2039
|
To Be Determined
|
LHTR13 Entrée-OTLLC Joint Venture Mineral Reserve, March 25, 2013
|
||||||||
Classification
|
Ore
(Mt)
|
NSR
($/t)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Cu
(M lb)
|
Au
(Moz)
|
Ag
(koz)
|
Proven
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Probable
|
31
|
95.21
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
Total Entrée-OTLLC Joint Venture
|
31
|
95.21
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
|
·
|
Entrée has a 20% interest in the reported mineral reserve.
|
|
·
|
Metal prices used for calculating the Hugo North Extension underground NSR for mine planning are copper $2.81/lb; gold $970/oz; and silver $15.50/oz based on long-term metal price forecasts at the beginning of the mineral reserve work. The analysis indicates that the mineral reserve is still valid at these metal prices.
|
|
·
|
The NSR has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
|
·
|
For the underground block cave, all material within the shell has been converted to mineral reserve. This includes Indicated mineral resources below the resource cut-off grade. It also includes Inferred mineral resources, which have been assigned a zero grade and treated as dilution.
|
|
·
|
Only Indicated resources were used to report Probable reserves.
|
|
·
|
Metal prices used for calculating the financial analysis are as follows: long-term copper at $2.87/lb; gold at $1,350/oz; and silver at $23.50/oz. Metal prices are assumed to fall from initial prices to the long term average over five years.
|
|
·
|
The mineral reserves are not additive to the mineral resources.
|
|
Table 12 – Entrée-OTLLC Joint Venture Mineral Reserve Comparison
|
Probable (Hugo North Extension - EJV)
|
Ore
(Mt)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Recovered Metal
|
||
Cu (Mlb)
|
Au (koz)
|
Ag (koz)
|
|||||
2014 OTTR
|
35
|
1.59
|
0.55
|
3.72
|
1,121
|
519
|
3,591
|
LHTR13
|
31
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
Difference
|
4
|
-0.14
|
-0.07
|
-0.02
|
31
|
-2
|
361
|
% Difference
|
11.7%
|
-8.1%
|
-11.3%
|
-0.6%
|
2.8%
|
-0.4%
|
11.2%
|
|
Notes:
|
|
·
|
LHTR13 mineral reserve estimate has the effective date March 25, 2013.
|
|
·
|
2014 OTTR mineral reserve estimate has the effective date September 20, 2014.
|
|
·
|
Entrée has a 20% interest in the Hugo North Extension Lift 1 mineral reserve.
|
|
·
|
In 2014 OTTR, metal prices used for calculating the Hugo North Extension underground NSR for mine planning are as follows: copper at $3.01/lb; gold at $1,250/oz; and silver at $20.37/oz, all based on long-term metal price forecasts at the beginning of the mineral reserves work. The analysis indicates that the mineral reserves are still valid at these metal prices.
|
|
·
|
The NSR has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
|
·
|
For the underground block cave, all mineral resources within the shell have been converted to mineral reserves. In both cases, this includes mineral resources below the resource cut-off grade. In both cases it also includes Inferred mineral resources, which have been assigned zero grades and treated as dilution.
|
|
·
|
In 2014 OTTR, Measured and Indicated mineral resources were used to report Probable mineral reserves for Hugo North Extention. No Measured mineral resource was included in the resource estimate in LHTR13.
|
|
·
|
In 2014 OTTR, metal prices used for calculating the financial analysis are as follows: long-term copper at $3.08/lb; gold at $1,304/oz; and silver at $21.46/oz. Metal prices are assumed to fall from initial prices to the long-term average over five years.
|
|
·
|
The mineral reserves reported above are not additive to the mineral resources.
|
Grades | |||||||||||||||
Deposit | Tonnage
(Mt)
|
Copper
(%)
|
Gold
(g/t)
|
Silver
(g/t)
|
Molybdenum
(ppm)
|
CuEq
(%)
|
|||||||||
Hugo North Extension Deposit
|
|||||||||||||||
Indicated Shivee Tolgoi
(Hugo North Extension)
|
132
|
1.65
|
0.55
|
4.09
|
35.7
|
2.00
|
|||||||||
Inferred Shivee Tolgoi
(Hugo North Extension)
|
134
|
0.93
|
0.25
|
2.44
|
23.6
|
1.09
|
|||||||||
Heruga Deposit
|
|||||||||||||||
Inferred Javhlant
(Heruga)
|
1,824
|
0.38
|
0.36
|
1.35
|
110
|
0.67
|
|||||||||
Deposit
|
Contained Metal
|
||||||||||||||
Copper
(Mlb)
|
Gold
(Moz)
|
Silver
(Moz)
|
Molybdenum
(Mlb)
|
CuEq
(Mlb)
|
|||||||||||
Hugo North Extension Deposit
|
|||||||||||||||
Indicated Shivee Tolgoi
(Hugo North Extension)
|
4,800
|
2.32
|
17.4
|
10.4
|
5,810
|
||||||||||
Inferred Shivee Tolgoi
(Hugo North Extension)
|
2,760
|
1.08
|
10.5
|
7.0
|
3,230
|
||||||||||
Heruga Deposit
|
|||||||||||||||
Inferred Javhlant
(Heruga)
|
15,190
|
21.2
|
79.4
|
444
|
26,850
|
|
·
|
Entrée has a 20% interest in mineralization extracted from the Hugo North Extension and Heruga deposits.
|
|
·
|
CuEq has been calculated using assumed metal prices of $1.35/lb for copper, $650/oz for gold and $10.00/lb for molybdenum. The equivalence formula was calculated assuming that gold and molybdenum recovery was 91% and 72% of copper recovery respectively. CuEq was calculated using the formula: CuEq% = Cu% + ((Au g/t*18.98)+(Mo g/t*.01586))/29.76. Silver is not included in the CuEq calculation.
|
|
·
|
The contained copper, gold, silver and molybdenum in the tables have not been adjusted for metallurgical recovery.
|
|
·
|
The 0.37% CuEq cut-off is highlighted as the base case resource for underground bulk mining.
|
|
·
|
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
|
Classification
|
Tonnage
(Mt)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Mo
(ppm)
|
CuEq
(%)
|
Contained Metal
|
||||
Cu
(Mlb)
|
Au
(koz)
|
Ag
(koz)
|
Mo
(Mlb)
|
CuEq
(Mlb)
|
|||||||
2014 OTTR
|
|||||||||||
Measured
|
1.2
|
1.38
|
0.12
|
2.77
|
38.4
|
1.47
|
36
|
4
|
105
|
0.1
|
38
|
Indicated
|
128
|
1.65
|
0.55
|
4.12
|
33.6
|
1.99
|
4,663
|
2,271
|
16,988
|
9.5
|
5,633
|
Measured + Indicated
|
129
|
1.65
|
0.55
|
4.11
|
33.7
|
1.99
|
4,698
|
2,276
|
17,091
|
9.6
|
5,670
|
Inferred
|
179
|
0.99
|
0.34
|
2.68
|
25.4
|
1.20
|
3,887
|
1,963
|
15,418
|
10
|
4,730
|
LHTR13
|
|||||||||||
Measured
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Indicated
|
132
|
1.65
|
0.55
|
4.09
|
35.7
|
2.00
|
4,800
|
2,320
|
17,400
|
10
|
5,810
|
Measured + Indicated
|
132
|
1.65
|
0.55
|
4.09
|
35.7
|
2.00
|
4,800
|
2,320
|
17,400
|
10
|
5,810
|
Inferred
|
134
|
0.93
|
0.25
|
2.44
|
23.6
|
1.09
|
2,760
|
1,080
|
10,500
|
7.0
|
3,230
|
Absolute Difference (2014 OTTR – LHTR13)
|
|||||||||||
Measured
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Indicated
|
–4
|
0.00
|
0.00
|
0.03
|
–2.1
|
–0.01
|
–137
|
–49
|
–412
|
–0.9
|
–177
|
Measured + Indicated
|
–3
|
0.01
|
0.00
|
0.06
|
–1.7
|
0.01
|
–102
|
–44
|
–309
|
–0.8
|
–140
|
Inferred
|
45
|
0.06
|
0.09
|
0.24
|
1.8
|
0.11
|
1,127
|
883
|
4,918
|
3.0
|
1,500
|
Percentage Difference (2014 OTTR – LHTR13)
|
|||||||||||
Measured
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
Indicated
|
–3%
|
0%
|
0%
|
1%
|
–6%
|
0%
|
–3%
|
–2%
|
–2%
|
–9%
|
–3%
|
Measured + Indicated
|
–2%
|
1%
|
0%
|
1%
|
–5%
|
0%
|
–2%
|
–2%
|
–2%
|
–8%
|
–2%
|
Inferred
|
34%
|
6%
|
36%
|
10%
|
8%
|
10%
|
41%
|
82%
|
47%
|
43%
|
46%
|
|
·
|
Entrée has a 20% interest in mineralization extracted from the Hugo North Extension deposit.
|
|
·
|
LHTR13:
|
|
o
|
CuEq has been calculated using assumed metal prices of $1.35/lb for copper, $650/oz for gold and $10.00/lb for molybdenum. The equivalence formula was calculated assuming that gold and molybdenum recovery was 91% and 72% of copper recovery respectively. CuEq was calculated using the formula: CuEq% = Cu% + ((Au g/t*18.98)+(Mo g/t*.01586))/29.76. Silver is not included in the CuEq calculation.
|
|
o
|
The 0.37% CuEq cut-off is highlighted as the base case resource for underground bulk mining.
|
|
·
|
2014 OTTR:
|
|
o
|
Effective date for the mineral resources for Hugo North Extension is 28 March 2014.
|
|
o
|
The 0.37% CuEq cut-off is equivalent to the underground mineral reserve cut-off determined by OTLLC.
|
|
o
|
CuEq has been calculated using assumed metal prices ($3.01/lb for copper, $1,250/oz for gold and $20.37/oz for silver).
|
|
§
|
HNE CuEq% = Cu% + (( Au (g/t) x 1,250 x 0.0321507 x 0.913) + ( Ag (g/t) x 20.37 x 0.0321507 x 0. 942)) / (3.01 x 22.0462)
|
|
·
|
The contained copper, gold, silver and molybendum in the table have not been adjusted for metallurgical recovery.
|
|
·
|
Totals may not match due to rounding.
|
|
·
|
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
|
|
·
|
The mineral reserves are not additive to the mineral resources.
|
Classification
|
Tonnage
(Mt)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Mo
(ppm)
|
CuEq
(%)
|
Contained Metal
|
|||||
Cu
(Mlb)
|
Au
(koz)
|
Ag
(koz)
|
Mo
(Mlb)
|
CuEq
(Mlb)
|
||||||||
2014 OTTR
|
||||||||||||
Inferred
|
1,700
|
0.39
|
0.37
|
1.39
|
113.2
|
0.64
|
14,610
|
20,428
|
75,955
|
424
|
24,061
|
|
LHTR13
|
||||||||||||
Inferred
|
1,824
|
0.38
|
0.36
|
1.35
|
110.4
|
0.67
|
15,190
|
21,200
|
79,400
|
444
|
26,850
|
|
Absolute Difference (2014 – 2013)
|
||||||||||||
Inferred
|
–124
|
0.01
|
0.01
|
0.04
|
2.8
|
–0.03
|
–580
|
–772
|
–3,445
|
–19
|
–2,789
|
|
Percentage Difference (2014 / 2013)
|
||||||||||||
Inferred
|
–7%
|
3%
|
4%
|
3%
|
3%
|
–4%
|
–4%
|
–4%
|
–4%
|
–4%
|
–10%
|
|
·
|
Entrée has a 20% interest in mineralization extracted from the Heruga deposit.
|
|
·
|
LHTR13:
|
|
o
|
CuEq has been calculated using assumed metal prices of $1.35/lb for copper, $650/oz for gold and $10.00/lb for molybdenum. The equivalence formula was calculated assuming that gold and molybdenum recovery was 91% and 72% of copper recovery respectively. CuEq was calculated using the formula: CuEq% = Cu% + ((Au g/t*18.98)+(Mo g/t*.01586))/29.76. Silver is not included in the CuEq calculation.
|
|
o
|
The 0.37% CuEq cut-off is highlighted as the base case resource for underground bulk mining.
|
|
·
|
2014 OTTR:
|
|
o
|
Effective date for the mineral resource for Heruga is 30 March 2010.
|
|
o
|
The 0.37% CuEq cut-off is equivalent to the underground mineral reserve cut-off determined by OTLLC.
|
|
o
|
CuEq has been calculated using assumed metal prices ($3.01/lb for copper, $1,250/oz for gold, $20.37/oz for silver, and $11.90/lb for molybdenum).
|
|
·
|
Heruga CuEq% = Cu% + (( Au (g/t) x 1,250 x 0.0321507 x 0.911) + ( Ag (g/t) x 20.37 x 0.0321507 x 0. 949) + (Mo (ppm) x 11.9 x 0.0022046 x 0.736)) / (3.01 x 22.0462)
|
|
·
|
The contained copper, gold, silver, and molybdenum in the table have not been adjusted for metallurgical recovery.
|
|
·
|
Totals may not match due to rounding.
|
|
·
|
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
|
|
·
|
Underground block cave mine production remains at 95 ktpd.
|
|
·
|
The plant rate remains at the nominal 100 ktpd.
|
|
·
|
Underground ore handling will be conveyed to surface via decline, which opens the project to additional production flexibility and future optionality. The mine plan still makes use of the existing shafts and the planned shafts that are defined in LHTR13. The combined capacity of the decline conveyor and shafts will be 130-140 ktpd.
|
|
·
|
Increased dilution and draw point losses have negatively impacted the OTLLC licence side more that the Entrée-OTLLC Joint Venture side.
|
|
·
|
Several alternative production cases are also discussed in 2014 OTTR (see below), which if implemented would allow for continuous improvement in plant throughput and plant expansions up to 350 ktpd.
|
Description
|
Units
|
LHTR13 Reserve Case
|
2014 OTTR Reserve Case
|
Total Mineral Reserve Inventory (entire Lift 1 and SOT)
|
|||
Production Rate (average)
|
Mtpa
|
36.5
|
36.5
|
Total Processed – OTLLC & Joint Venture
|
billion t
|
1.5
|
1.5
|
Metal Prices
|
|||
Copper
|
$/lb
|
2.87
|
3.08
|
Gold
|
$/oz
|
1,350
|
1,304
|
Silver
|
$/oz
|
23.50
|
21.46
|
Entrée-OTLLC Joint Venture Property Results
|
|||
Processed
|
Mt
|
31
|
35
|
NSR
|
US$/t
|
95.21
|
99.69
|
Cu Grade
|
%
|
1.73
|
1.59
|
Au Grade
|
g/t
|
0.62
|
0.55
|
Ag Grade
|
g/t
|
3.74
|
3.72
|
Copper Recovered
|
billion lb
|
1.1
|
1.1
|
Gold Recovered
|
Moz
|
0.5
|
0.5
|
Silver Recovered
|
Moz
|
3.2
|
3.6
|
NPV5% After Tax (long-term prices) (Entrée’s
20% interest only)
|
US$M
|
110
|
102
|
|
Notes:
|
|
·
|
Entrée has a 20% interest in Entrée-OTLLC Joint Venture Property mineralization. Unless otherwise noted above, results are for the entire Entrée-OTLLC Joint Venture.
|
|
·
|
LHTR13 metal prices used for calculating the financial analysis are as follows: long-term copper at $2.87/lb; gold at $1,350/oz; and silver at $23.50/oz. 2014 OTTR metal prices used for calculating the financial analysis are as follows: long-term copper at $3.08/lb; gold at $1,304/oz; and silver at $21.46/oz. The analysis has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
|
·
|
In LHTR13, for mine planning the metal prices used to calculate block model NSR were copper at $2.81/lb; gold at $970/oz; and silver at $15.50/oz. The NSR shown above for 2014 OTTR was calculated by Entrée from the OTFS14 financial model, usines the following metal prices: copper at $3.01/lb; gold at $1,250/oz; and silver at $20.37/oz.
|
|
·
|
Underground (including some mining costs) costs used to determine cut-off grades are based on $15.34/t in LHTR13 and $15.00/t in 2014 OTTR.
|
|
·
|
For the underground block cave, all mineral resources within the shell have been converted to mineral reserves. This includes Indicated mineral resources below the resource cut-off grade. It also includes Inferred mineral resources, which have been assigned a zero grade and treated as dilution.
|
|
·
|
In 2014 OTTR, for Hugo North Extension, Measured and Indicated mineral resources were used to report Probable mineral reserves. In LHTR13, no Measured mineral resources were reported.
|
|
·
|
The mineral reserves reported above are not additive to the mineral resources.
|
|
·
|
The LHTR13 economic analysis has been calculated from the start of 2012. In 2014 OTTR, economic analysis has been calculated from the start of 2015 and excludes 2014. Costs shown are real costs not nominal costs. Expansion capital includes only direct project costs and does not include non-cash shareholder interest, management fees, tax pre- payments, forex adjustments, exploration phase expenditure.
|
|
·
|
Entrée’s after tax NPV8% shown above for 2014 OTTR was calculated by Entrée using the OTFS14 financial model.
|
|
·
|
Case A: 100% plant capacity, with 5% improvement per year for five years to 140 ktpd or 51 Mtpa.
|
|
·
|
Case B: 125% plant capacity (Case A) with expansion to 260 ktpd or 95 Mtpa after approximately 20 years.
|
|
·
|
Case C: Progressive plant expansion to 340% plant capacity of 350 ktpd or 128 Mtpa.
|
|
Concentrate Marketing
|
|
Socio-economic Aspects of Mine Closure Plan
|
|
·
|
Lost employment by the mine workforce.
|
|
·
|
Adverse effects on supply chain businesses and downstream businesses, affected communities, public services, and infrastructure.
|
|
·
|
Promoting ongoing sustainability among affected stakeholders and communities.
|
|
·
|
Lordsburg Property, New Mexico. The Lordsburg claims cover 2,013 ha adjacent to the historic Lordsburg copper-gold-silver district in New Mexico. Drilling at Lordsburg has been successful in discovering a new porphyry copper-gold occurrence in an area previously known only for vein-style gold mineralization. No work was completed in 2014. Future drilling will be directed towards expanding the existing drill defined copper and gold zone.
|
|
·
|
Blue Rose Joint Venture, Australia. The Blue Rose copper-iron-gold-molybdenum joint venture property covers exploration licence 5129 in the Olary Region of South Australia, 300 kilometres north-northeast of Adelaide. Magnetite iron formations occur in the southern portion of this 1,000 square kilometre tenement, and a zone of copper oxide mineralization and a gold target (Golden Sophia) are located in the north-central area of the tenement.
Soil sampling by the joint venture over the Golden Sophia shallow gold target confirmed the previous Battle Mountain gold in soil anomaly and defined a new, linear gold anomaly located approximately 700 metres to the northeast.
|
|
·
|
Lukkacha Property, Peru. The Lukkacha property is located in Tacna Province of southeastern Peru. The property consists of seven concessions totaling 4,400 ha which cover two large areas of surface alteration, iron oxides and quartz veining approximately 50 kilometres along the structural trend southeast from the giant Toquepala mining operation of Grupo Mexico. The property has never been drilled and represents a unique opportunity for early stage exploration within an under-explored major copper district. The property is situated within 50 kilometres of the international border with Chile, and initiation of further exploration (geophysics and drilling) is subject to Entrée obtaining a Supreme Decree allowing it to work on the property.
|
A.
|
Operating Results
|
Year Ended
December 31, 2014
|
Year Ended
December 31, 2013
|
Year Ended
December 31, 2012
|
||||||||||
Total Revenues
|
$ | - | $ | - | $ | - | ||||||
Net Loss
|
(8,669,188 | ) | (11,422,025 | ) | (15,196,129 | ) | ||||||
Net loss per share, basic and diluted
|
(0.06 | ) | (0.08 | ) | (0.12 | ) | ||||||
Working capital
|
32,603,711 | 46,394,496 | 4,699,256 | |||||||||
Total assets
|
79,690,498 | 97,395,105 | 64,173,530 | |||||||||
Total long term liabilities
|
44,269,904 | 50,956,860 | 15,286,041 | |||||||||
(1) Working Capital is defined as Current Assets less Current Liabilities.
|
Year Ended
December 31, 2014
|
Year Ended
December 31, 2013
|
|||||||
Exploration
|
$ | 9,018,994 | $ | 5,808,316 | ||||
General and administrative
|
3,936,413 | 5,510,641 | ||||||
Consultancy and advisory fees
|
830,623 | 1,941,130 | ||||||
Impairment of mineral property interests
|
552,095 | 437,732 | ||||||
Interest expense
|
264,869 | 260,453 | ||||||
Stock-based compensation
|
251,390 | 1,422,297 | ||||||
Loss from equity investee
|
107,907 | 146,051 | ||||||
Depreciation
|
65,517 | 102,941 | ||||||
Fair value adjustment of asset backed
|
||||||||
commercial paper
|
- | (147,564 | ) | |||||
Gain on sale of mineral property interest
|
(28,096 | ) | (451,892 | ) | ||||
Current income tax expense (recovery)
|
(123,255 | ) | 319,112 | |||||
Interest income
|
(295,023 | ) | (431,596 | ) | ||||
Foreign exchange gain
|
(1,978,854 | ) | (1,113,728 | ) | ||||
Deferred income tax recovery
|
(3,933,392 | ) | (2,381,868 | ) | ||||
Net loss
|
$ | 8,669,188 | $ | 11,422,025 |
Year Ended December 31, 2014
|
Year Ended December 31, 2013
|
|||||||
US
|
$ | 7,066,997 | $ | 3,940,264 | ||||
Mongolia
|
1,672,341 | 1,355,493 | ||||||
Other
|
315,549 | 807,235 | ||||||
Total costs
|
9,054,887 | 6,102,992 | ||||||
Less stock-based compensation
|
(35,893 | ) | (294,676 | ) | ||||
Total expenditures, cash
|
$ | 9,018,994 | $ | 5,808,316 |
|
·
|
EG-AM-14-041, located near the centre of the deposit, with 390 metres of 0.35% copper;
|
|
·
|
EG-AM-14-043, located near the centre of the deposit, with 409 metres of 0.35% copper;
|
|
·
|
EG-AM-14-046, the eastern-most drill hole, with 112.3 metres of 0.34% copper;
|
|
·
|
EG-AM-14-050, with 176 metres of 0.35% copper;
|
|
·
|
EG-AM-14-057, with 327.4 metres of 0.38% copper, including 0.42% copper and 0.12 g/t gold over 200 metres;
|
|
·
|
EG-AM-14-059, with 466 metres of 0.31% copper;
|
|
·
|
EG-AM-14-065 with 150 metres of 0.38% copper;
|
|
·
|
EG-AM-14-067, with 377 metres of 0.32% copper;
|
|
·
|
EG-AM-14-073, on the northeast rim of the deposit, with 102 metres of 0.36% copper; and
|
|
·
|
EG-AM-14-076, immediately northwest of 043, with 190 metres of 0.34% copper and a separate interval of 180 metres of 0.38% copper.
|
Three Months Ended
December 31, 2014
|
Three Months Ended
September 30, 2014
|
Three Months Ended
June 30, 2014
|
Three Months Ended
March 31, 2014
|
|||||||||||||
Exploration
|
$ | 4,465,219 | $ | 2,268,197 | $ | 757,325 | $ | 1,564,146 | ||||||||
General and administrative
|
1,183,067 | 844,646 | 980,107 | 1,144,090 | ||||||||||||
Consultancy and advisory fees
|
133,687 | 177,194 | 234,070 | 285,672 | ||||||||||||
Impairment of mineral property interests
|
- | 552,095 | - | - | ||||||||||||
Depreciation
|
14,405 | 16,277 | 17,160 | 17,675 | ||||||||||||
Gain on sale of mineral property interest
|
- | - | (28,096 | ) | - | |||||||||||
Foreign exchange loss (gain)
|
(662,619 | ) | (1,126,822 | ) | 882,044 | (1,071,457 | ) | |||||||||
Loss from operations
|
(5,133,759 | ) | (2,731,587 | ) | (2,842,610 | ) | (1,940,126 | ) | ||||||||
Interest income
|
35,559 | 79,174 | 97,064 | 83,226 | ||||||||||||
Interest expense
|
(67,749 | ) | (66,735 | ) | (65,524 | ) | (64,861 | ) | ||||||||
Loss from equity investee
|
(28,974 | ) | (29,369 | ) | (28,772 | ) | (20,792 | ) | ||||||||
Current income tax recovery (expense)
|
(10,124 | ) | - | 246,609 | (113,230 | ) | ||||||||||
Deferred income tax recovery (expense)
|
2,141,233 | 1,348,919 | (332,558 | ) | 775,798 | |||||||||||
Net loss
|
$ | (3,063,814 | ) | $ | (1,399,598 | ) | $ | (2,925,791 | ) | $ | (1,279,985 | ) | ||||
Loss per share, basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.01 | ) |
Three Months Ended
December 31, 2013
|
Three Months Ended
September 30, 2013
|
Three Months Ended
June 30, 2013
|
Three Months Ended
March 31, 2013
|
|||||||||||||
Exploration
|
$ | 1,426,239 | $ | 1,168,327 | $ | 1,904,636 | $ | 1,603,790 | ||||||||
General and administrative
|
1,626,040 | 1,047,875 | 1,190,851 | 2,773,496 | ||||||||||||
Consultancy and advisory fees
|
309,462 | 320,567 | 324,175 | 986,926 | ||||||||||||
Impairment of mineral property interests
|
- | - | 437,732 | - | ||||||||||||
Depreciation
|
22,570 | 24,831 | 26,704 | 28,836 | ||||||||||||
Gain on sale of mineral property interest
|
(451,892 | ) | - | - | - | |||||||||||
Foreign exchange loss (gain)
|
(765,656 | ) | 662,337 | (892,725 | ) | (117,684 | ) | |||||||||
Loss from operations
|
(2,166,763 | ) | (3,223,937 | ) | (2,991,373 | ) | (5,275,364 | ) | ||||||||
Interest income
|
126,664 | 140,418 | 100,948 | 63,566 | ||||||||||||
Interest expense
|
(66,331 | ) | (65,313 | ) | (64,553 | ) | (64,256 | ) | ||||||||
Gain (loss) from equity investee
|
(29,756 | ) | (23,049 | ) | 19,683 | (112,929 | ) | |||||||||
Fair value adjustment of asset backed
|
||||||||||||||||
commercial papers
|
- | - | 147,564 | - | ||||||||||||
Current income tax expense
|
(319,112 | ) | - | - | - | |||||||||||
Deferred income tax recovery
|
1,331,336 | 241,279 | 512,114 | 297,139 | ||||||||||||
Net loss
|
$ | (1,123,962 | ) | $ | (2,930,602 | ) | $ | (2,275,617 | ) | $ | (5,091,844 | ) | ||||
Loss per share, basic and diluted
|
$ | (0.01 | ) | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.04 | ) |
B.
|
Liquidity and Capital Resources
|
Year Ended
December 31, 2014
|
Year Ended
December 31, 2013
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Private placement
|
- | $ | - | 17,857,142 | $ | 9,722,897 | ||||||||||
Share issuance costs
|
- | - | - | (86,636 | ) | |||||||||||
- | $ | - | 17,857,142 | $ | 9,636,261 |
C.
|
Research and Development, Patents and Licenses, etc.
|
D.
|
Trend Information
|
E.
|
Off-balance Sheet Arrangements
|
F.
|
Tabular Disclosure of Contractual Obligations
|
Less than 1 year
|
1-3 Years
|
3-5 years
|
More than 5 years
|
Total
|
|
Office lease
|
$283,325
|
$279,696
|
$Nil
|
$Nil
|
$563,021
|
Total
|
$283,325
|
$279,696
|
$Nil
|
$Nil
|
$563,021
|
G.
|
Safe Harbor
|
A.
|
Directors and Senior Management
|
B.
|
Compensation
|
1.
|
a chief executive officer ("CEO");
|
2.
|
a chief financial officer ("CFO");
|
3.
|
each of the three most highly compensated executive officers, or the three most highly compensated individuals acting in a similar capacity, other than the CEO and CFO, at the end of the most recently completed financial year whose total compensation was, individually, more than C$150,000 for that financial year; and
|
4.
|
any individual who would be a NEO under paragraph (3) but for the fact that the individual was neither an executive officer of the Company, nor acting in a similar capacity, at the end of that financial year.
|
Almaden Minerals Ltd.
|
Midas Gold Corp.
|
Asanko Gold Inc.
|
NovaCopper Inc.
|
Augusta Resource Corp.
|
Oracle Mining Corp.
|
Chesapeake Gold Corp.
|
Paramount Gold & Silver Corp.
|
Copper Fox Metals Inc.
|
Pilot Gold Inc.
|
Eco Oro Minerals Corp.
|
Quaterra Resources Inc.
|
Exeter Resource Corp.
|
Redhawk Resources Inc.
|
Lumina Copper Corp.
|
Sabina Gold & Silver Corp.
|
MAG Silver Corp.
|
Wildcat Silver Corp.
|
|
·
|
balanced design, between fixed and variable pay and between short-term and long-term incentives;
|
|
·
|
consistent program design among all executive officers and within the Company as a whole; and
|
|
·
|
a greater reward opportunity derived from long-term incentives compared to short-term incentives, creating a greater focus on sustained performance over time.
|
|
·
|
Reviewing and approving on an annual basis corporate goals and objectives relevant to CEO compensation, evaluating the CEO’s performance in light of those goals and objectives and setting the CEO’s compensation level based on this evaluation. In determining the long-term incentive component of CEO compensation, the Compensation Committee will consider, among such other factors as it may deem relevant, the Company’s performance, shareholder returns, the value of similar incentive awards to chief executive officers at comparable companies and the awards given to the CEO in past years;
|
|
·
|
Reviewing and approving on an annual basis the adequacy and form of compensation and benefits of all other executive officers and directors, and making recommendations to the Board in that regard;
|
|
·
|
Making recommendations to the Board with respect to the Plan and any other incentive compensation plans and equity-based plans;
|
|
·
|
Determining the recipients of, and the nature and size of share compensation awards and bonuses granted from time to time, in compliance with applicable securities law, stock exchanges and other regulatory requirements; and
|
|
·
|
Approving inducement grants, which include grants of options or stock to new employees in connection with a merger or acquisition, as well as any tax-qualified, non-discriminatory employee benefit plans or non-parallel non-qualified plans, to new employees.
|
2014 (C$)
|
2013 (C$)
|
|
Executive Compensation-Related Fees(1)
|
$Nil
|
$32,000
|
All other fees(2)
|
$Nil
|
$0
|
Total:
|
$32,000
|
(1)
|
Aggregate fees billed by LaneCaputo for services related to determining compensation for the Company's directors and executive officers.
|
(2)
|
Aggregate fees billed by LaneCaputo for all other services.
|
Name and Principal Position
|
Year
|
Salary
(US$)(5)
|
Share-based awards
(US$)
|
Option-based awards (1)
(US$)(5)
|
Non-equity incentive plan compensation (US$)(2) (5)
|
Pension value (US$)(2)
|
All other compensation (US$)(4) (5)
|
Total compensation (US$)(5)
|
|
Annual incentive plans
|
Long-term incentive plans
|
||||||||
Gregory Crowe, President and CEO(3)
|
2014
|
$280,148
|
Nil
|
$27,986
|
Nil
|
Nil
|
Nil
|
Nil
|
$308,134
|
2013
|
$305,566
|
Nil
|
$154,763
|
$141,030
|
Nil
|
Nil
|
$22,330
|
$623,689
|
|
2012
|
$326,666
|
Nil
|
$103,729
|
Nil
|
Nil
|
Nil
|
Nil
|
$430,395
|
|
Bruce Colwill,
CFO
|
2014
|
$211,189
|
Nil
|
$23,321
|
Nil
|
Nil
|
Nil
|
Nil
|
$234,510
|
2013
|
$230,350
|
Nil
|
$114,094
|
$112,824
|
Nil
|
Nil
|
Nil
|
$457,268
|
|
2012
|
$246,256
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$332,697
|
|
Mona Forster, Executive Vice President
|
2014
|
$210,111
|
Nil
|
$20,989
|
Nil
|
Nil
|
Nil
|
Nil
|
$231,100
|
2013
|
$229,175
|
Nil
|
$100,538
|
$112,824
|
Nil
|
Nil
|
Nil
|
$442,537
|
|
2012
|
$245,000
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$331,441
|
|
Robert Cann, Vice President, Exploration
|
2014
|
$210,111
|
Nil
|
$20,989
|
Nil
|
Nil
|
Nil
|
Nil
|
$231,100
|
2013
|
$229,175
|
Nil
|
$95,095
|
$94,020
|
Nil
|
Nil
|
Nil
|
$418,290
|
|
2012
|
$245,000
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$331,441
|
|
Susan McLeod,
Vice President, Legal Affairs & Corporate Secretary
|
2014
|
$211,189
|
Nil
|
$20,989
|
Nil
|
Nil
|
Nil
|
Nil
|
$232,178
|
2013
|
$230,350
|
Nil
|
$105,980
|
$112,824
|
Nil
|
Nil
|
Nil
|
$449,154
|
|
2012
|
$246,256
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$332,697
|
(1)
|
The Company uses the Black-Scholes option-pricing model for determining fair value of stock options issued at the grant date. The Company selected the Black-Scholes option-pricing model because it is widely used in estimating option based compensation values by Canadian and U.S. public companies. The practice of the Company is to grant all option based awards in Canadian currency, and then convert the grant date fair value amount to United States currency for reporting the value of the grants in the Company’s financials. The conversion rate for each grant is the average of the rates quoted by the Bank of Canada as its noon spot rate of the last day of the three months in the quarter in which the grant is made. The conversion rates for the purpose of the grants in this table are presented below and are based on the applicable conversion rate on the date of grant, each as supplied by the Bank of Canada.
|
(2)
|
The Company does not have a formal annual incentive program, however, bonuses are granted as determined by the Compensation Committee and approved by the Board on an individual basis. The Company does not presently have a pension incentive plan for any of its executive officers, including its NEOs.
|
(3)
|
Mr. Crowe is also a director of the Company. Mr. Crowe does not receive compensation from the Company for acting as a director, and no portion of the total compensation disclosed above was received by Mr. Crowe as compensation for acting as a director.
|
(4)
|
Other Compensation includes amounts paid out for vacation time earned, but not taken.
|
(5)
|
All compensation is negotiated and settled in Canadian dollars. The exchange rate used to convert 2014 compensation to US$ is 1.1601 (2013 – 1.0636; 2012 – 0.9949).
|
Name
|
Date of Grant
|
Expiry Date
|
Exercise Price (C$)
|
Options Granted
|
Exchange Rates to US$
|
Gregory G. Crowe
|
23-Dec-14
|
22-Dec-19
|
$0.21
|
300,000
|
C$1.16/US$1
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
350,000
|
C$1.07/US$1
|
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
450,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
150,000
|
C$0.99/US$1
|
|
Bruce Colwill
|
23-Dec-14
|
22-Dec-19
|
$0.21
|
250,000
|
C$1.16/US$1
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
200,000
|
C$1.07/US$1
|
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
375,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Mona Forster
|
23-Dec-14
|
22-Dec-19
|
$0.21
|
225,000
|
C$1.16/US$1
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
350,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Robert Cann
|
23-Dec-14
|
22-Dec-19
|
$0.21
|
225,000
|
C$1.16/US$1
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
325,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Susan McLeod
|
23-Dec-14
|
22-Dec-19
|
$0.21
|
225,000
|
C$1.16/US$1
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
375,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
Option-based Awards
|
Share-based Awards
|
|||||
Name
|
Number of Securities underlying unexercised options
(#)
|
Option exercise price (C$)
|
Option expiration date
|
Value of unexercised in-the-money options
(C$)
|
Number of shares or units of shares that have not vested
(#)
|
Market or payout value of share-based awards that have not vested
(#)
|
Gregory Crowe
|
150,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
150,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
450,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
350,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
300,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Bruce Colwill
|
200,000
|
$3.47
|
January 4, 2016
|
$0
|
Nil
|
Nil
|
100,000
|
$2.23
|
July 15, 2016
|
$0
|
Nil
|
Nil
|
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
375,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
200,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
250,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Mona Forster
|
110,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
350,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
225,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Robert Cann
|
110,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
325,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
225,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Susan McLeod
|
300,000
|
$2.34
|
September 22, 2015
|
$0
|
Nil
|
Nil
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
375,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
225,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
Name
|
Option-based awards – Value vested during the year
(US$)(1)
|
Share-based awards – Value vested during the year
(US$)
|
Non-equity incentive plan compensation – Value earned during the year
(US$)
|
Gregory G. Crowe
|
$0(2)
|
Nil
|
Nil
|
Bruce Colwill
|
$0(3)
|
Nil
|
Nil
|
Mona Forster
|
$0(4)
|
Nil
|
Nil
|
Robert Cann
|
$0(4)
|
Nil
|
Nil
|
Susan McLeod
|
$0(4)
|
Nil
|
Nil
|
(1)
|
Value vested during the year is calculated by subtracting the exercise price of the option (being no less than the market price of the Company’s common shares on the date of grant) from the market price of the Company’s common shares on the date the option vested (being the closing price of the Company’s shares on the TSX on the last trading day prior to the vesting date).
|
(2)
|
300,000 options were awarded on December 23, 2014 at an exercise price of C$0.21. $0 vested because all of the stock options vested in full on the award date.
|
(3)
|
250,000 options were awarded on December 23, 2014 at an exercise price of C$0.21. $0 vested because all of the stock options vested in full on the award date.
|
(4)
|
225,000 options were awarded on December 23, 2014 at an exercise price of C$0.21. $0 vested because all of the stock options vested in full on the award date.
|
|
(i)
|
the acquisition by any "offeror" as defined in Part XX of the Securities Act (Ontario) of beneficial ownership of more than 20% of the outstanding voting securities of the Company, by means of a takeover bid or otherwise;
|
|
(ii)
|
any consolidation or merger of the Company in which the Company is not the continuing or surviving corporation or pursuant to which shares of the Company would be converted into cash, securities or other property, other than a merger of the Company in which shareholders immediately prior to the merger have the same proportionate ownership of stock of the surviving corporation immediately after the merger;
|
|
(iii)
|
any sale, lease, exchange or other transfer (in one transaction or a series of related transactions) of all or substantially all of the assets of the Company;
|
|
(iv)
|
the approval by the shareholders of the Company of any plan of liquidation or dissolution of the Company; or
|
|
(v)
|
the Incumbent Directors cease to constitute a majority of the Board.
|
|
(i)
|
a reduction or diminution in the level of responsibility, title or office of Mr. Crowe;
|
|
(ii)
|
a reduction in the compensation level of Mr. Crowe, taken as a whole;
|
|
(iii)
|
forced relocation to another geographic location; or
|
|
(iv)
|
the failure of the Company or any successor corporation to maintain substantially similar employment terms with Mr. Crowe after a Change of Control as were in existence prior to the Change of Control.
|
|
(i)
|
the sale, transfer or disposition of the Company’s assets in complete liquidation or dissolution of the Company;
|
|
(ii)
|
the Company amalgamates, merges or enters into a plan of arrangement with another company at arm’s length to the Company and its affiliates (the "Group"), other than an amalgamation, merger or plan of arrangement that would result in the voting securities of the Company outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving or resulting entity) more than 50% of the combined voting power of the surviving or resulting entity outstanding immediately after such amalgamation, merger or plan of arrangement; or
|
|
(iii)
|
any person or combination of persons at arm’s length to the Group acquires or becomes the beneficial owner of, directly or indirectly, more than 20% of the voting securities of the Company, whether through the acquisition of previously issued and outstanding voting securities, or of voting securities that have not been previously issued, or any combination thereof, or any other transaction having a similar effect, and such person or combination of persons exercise(s) the voting power attached to such securities in a manner that causes the Incumbent Directors to cease to constitute a majority of the Board.
|
|
(i)
|
a material change (other than a change that is clearly consistent with a promotion) in the NEO’s position or duties, responsibilities, reporting relationship, title or office;
|
|
(ii)
|
a reduction of the NEO’s salary, benefits or any other form of remuneration or any change in the basis upon which such salary, benefits or other form of remuneration payable by the Company is determined;
|
|
(iii)
|
forced relocation to another geographic area;
|
|
(iv)
|
any material breach by the Company of a material provision of the employment agreement; or
|
|
(v)
|
the failure by the Company to obtain an effective assumption of its obligations hereunder by any successor to the Company, including a successor to a material portion of its business.
|
|
·
|
Mr. Colwill would have been entitled to a payment of approximately $357,661 within 10 days of the Severance Payment Triggering Event;
|
|
·
|
Ms. Forster would have been entitled to a payment of approximately $348,093 within 10 days of the Severance Payment Triggering Event;
|
|
·
|
Mr. Cann would have been entitled to a payment of approximately $359,067 within 10 days of the Severance Payment Triggering Event; and
|
|
·
|
Ms. McLeod would have been entitled to a payment of approximately $348,228 immediately upon the Severance Payment Triggering Event, or in the case of delivery of notice of termination of employment without cause, within 10 days of the Severance Payment Triggering Event.
|
Name(1)
|
Fees earned
(US$)
|
Share-based awards
(US$)
|
Option-based awards
(US$)(2)
|
Non-equity incentive plan compensation
(US$)
|
Pension value
(US$)
|
All other compensation
(US$)
|
Total
(US$)
|
Mark Bailey
|
$21,550
|
Nil
|
$9,329
|
Nil
|
Nil
|
$0
|
$30,879
|
James Harris
|
$43,100
|
Nil
|
$9,329
|
Nil
|
Nil
|
$0
|
$52,429
|
Michael Howard
|
$96,107
|
Nil
|
$9,329
|
Nil
|
Nil
|
$0
|
$105,436
|
Alan Edwards
|
$26,075
|
Nil
|
$9,329
|
Nil
|
Nil
|
$0
|
$35,404
|
Lindsay Bottomer(3)
|
$0
|
Nil
|
$9,329
|
Nil
|
Nil
|
$230,145
|
$239,474
|
Gorden Glenn
|
$32,325
|
Nil
|
$9,329
|
Nil
|
Nil
|
$0
|
$41,654
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is also an NEO. For disclosure regarding Mr. Crowe’s compensation, please refer to the Summary Compensation Table above.
|
(2)
|
The Company uses the Black-Scholes option-pricing model for determining fair value of stock options issued at the grant date. The Company selected the Black-Scholes option-pricing model because it is widely used in estimating option based compensation values by Canadian and U.S. public companies. The practice of the Company is to grant all option based awards in Canadian currency, and then convert the grant date fair value amount to U.S. currency for reporting the value of the grants in the Company’s financials. The conversion rate for each grant is the average of the rates quoted by the Bank of Canada as its noon spot rate of the last day of the three months in the quarter in which the grant is made. The conversion rates for the purpose of the grants in this table are presented below and are based on the applicable conversion rate on the date of grant, each as supplied by the Bank of Canada.
|
(3)
|
In addition to being a director of the Company, Lindsay Bottomer was employed until December 31, 2013 as the Company’s Vice President, Business Development. Mr. Bottomer did not receive fees from the Company in 2014 for acting as a director. He received option-based awards of $9,329. Mr. Bottomer’s severance payment ($209,562) and vacation pay ($20,583) resulting from his retirement on December 31, 2013 are reported as Other Compensation.
|
Option-based Awards
|
Share-based Awards
|
|||||
Name(1)
|
Number of Securities underlying unexercised options
(#)
|
Option exercise price
(C$)
|
Option expiration date
|
Value of unexercised in-the-money options
(C$)
|
Number of shares or units of shares that have not vested
(#)
|
Market or payout value of share-based awards that have not vested
(#)
|
Mark Bailey
|
125,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
James Harris
|
135,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
255,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Michael Howard
|
125,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
255,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.34
|
June 27, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Alan Edwards
|
100,000
|
$2.94
|
March 8, 2016
|
$0
|
Nil
|
Nil
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Lindsay Bottomer(2)
|
135,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
275,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
|
Gorden Glenn
|
100,000
|
$0.73
|
June 18, 2017
|
$0
|
Nil
|
Nil
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.30
|
December 19, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.21
|
December 22, 2019
|
$0
|
Nil
|
Nil
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is an NEO. For disclosure regarding Mr. Crowe’s option-based awards, please refer to the incentive plan awards section above.
|
(2)
|
In addition to being a director of the Company, Lindsay Bottomer was employed as the Company’s Vice President, Business Development until December 31, 2013. Prior to January 1, 2014, Mr. Bottomer’s option-based awards were not received from the Company for acting as a director.
|
Name(1)
|
Option-based awards – Value vested during the year
(US$)(2)
|
Share-based awards – Value vested during the year
(US$)
|
Non-equity incentive plan compensation – Value earned during the year
(US$)
|
Mark Bailey
|
$0(3)
|
Nil
|
Nil
|
James Harris
|
$0(3)
|
Nil
|
Nil
|
Michael Howard
|
$0(3)
|
Nil
|
Nil
|
Alan Edwards
|
$0(3)
|
Nil
|
Nil
|
Lindsay Bottomer
|
$0(3)
|
Nil
|
Nil
|
Gorden Glenn
|
$0(3)
|
Nil
|
Nil
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is an NEO. For disclosure regarding Mr. Crowe’s compensation, please refer to the summary compensation table above.
|
(2)
|
Value vested during the year is calculated by subtracting the exercise price of the option (being no less than the market price of the Company’s common shares on the date of grant) from the market price of the Company’s common shares on the date the option vested (being the closing price of the Company’s shares on the TSX on the last trading day prior to the vesting date).
|
(3)
|
100,000 options were awarded on December 23, 2014 at an exercise price of C$0.21. $0 vested because all of the stock options vested in full on the award date.
|
|
(a)
|
monitoring and reporting to the Board regarding the effectiveness of the Board, as well as individual members, in discharging its and their responsibilities;
|
|
(b)
|
in consultation with the President and CEO and, where appropriate, with other Board members, determining Board and shareholder calendars and agendas;
|
|
(c)
|
leading the Board's periodic assessment of the job done by the CEO and his management team;
|
|
(d)
|
taking the lead in the Company’s adherence to the highest standards of corporate governance;
|
|
(e)
|
facilitating an open flow of information between management and the Board; and
|
|
(f)
|
presiding at meetings of the Board and the shareholders.
|
D.
|
Employees
|
E.
|
Share Ownership
|
Name and municipality of residence
|
No. of Common Shares beneficially owned, directly or indirectly, or controlled(1).
|
No. of securities held on a fully-diluted basis
|
|
Gregory Crowe
Bowen Island,
British Columbia, Canada
|
1,425,820
|
Shares: 1,425,820
Warrants: 0
Stock options: 1,400,000
Total: 2,825,820
|
|
Mark Bailey
Bellingham, Washington
U.S.A.
|
392,922
|
Shares: 392,922
Warrants: 0
Stock options: 630,000
Total: 1,022,922
|
|
Lindsay Bottomer
North Vancouver, British Columbia
Canada
|
599,985
|
Shares: 599,985
Warrants: 0
Stock options: 710,000
Total: 1,309,985
|
|
James Harris
Vancouver, British Columbia
Canada
|
443,062
|
Shares: 443,062
Warrants: 0
Stock options:665,000
Total: 1,108,062
|
|
Rt. Honourable Lord Howard of Lympne
London, UK
|
128,800
|
Shares: 128,800
Warrants: 0
Stock options:830,000
Total: 958,800
|
|
Alan Edwards
Tucson, Arizona
U.S.A
|
108,000
|
Shares: 108,000
Warrants 0
Stock options 605,000
Total: 713,000
|
|
Gorden Glenn
Toronto, Ontario
Canada
|
0
|
Shares: 0
Warrants 0
Stock options 530,000
Total: 530,000
|
|
Bruce Colwill
Vancouver, British Columbia
Canada
|
25,700
|
Shares: 25,700
Warrants 0
Stock options1,250,000
Total: 1,275,700
|
|
Mona Forster
Vancouver, British Columbia
Canada
|
216,374
|
Shares: 216,374
Warrants: 0
Stock options:960,000
Total: 1,176,374
|
|
Robert Cann
Nanaimo, British Columbia
Canada
|
126,225
|
Shares: 126,225
Warrants: 0
Stock options:935,000
Total: 1,061,225
|
|
Robert Cinits
Port Moody, British Columbia
Canada
|
0
|
Shares: 0
Warrants: 0
Stock Options:950,000
Total: 950,000
|
|
Susan McLeod
West Vancouver, British Columbia
Canada
|
9,500
|
Shares: 9,500
Warrants: 0
Stock options:1,175,000
Total: 1,184,500
|
(1)
|
Meaning an officer of the issuer, or a director or senior officer that has direct or indirect beneficial ownership of, control or direction over, or a combination of direct or indirect beneficial ownership of and control or direction over securities of the issuer carrying more than 10% of the voting rights attached to all the issuer’s outstanding securities.
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted-average exercise price of outstanding options, warrants and rights
(C$)
(b)
|
Number of securities remaining available for future issuances under equity compensation plans (excluding securities reflected in column (a))
(c) (1)
|
Equity compensation plans approved by securityholders
|
13,779,000
|
$0.85
|
919,439
|
Equity compensation plans not approved by securityholders
|
Nil
|
N/A
|
Nil
|
Total
|
13,779,000
|
$0.85
|
919,439
|
(1)
|
The maximum aggregate number of common shares issuable pursuant to options granted under the Plan and outstanding from time to time may not exceed that number which represents 10% of the issued and outstanding common shares from time to time. The Company shall, at all times while the Plan is in effect, reserve a sufficient number of common shares to satisfy the requirements of the Plan. The Plan also provides that exercised options will automatically be available for subsequent grants and for the reservation and issuance of additional common shares pursuant to such options. Accordingly, the Plan constitutes both a "rolling" plan and an "evergreen" plan, and its renewal must be approved by the Company’s shareholders every three years in accordance with the policies of the TSX. The Plan was last approved on June 26, 2014.
|
A.
|
Major Shareholders
|
Shareholder Name
|
Number of Shares
|
Percentage of Issued Shares
|
Rio Tinto International Holdings Limited
|
30,366,129(1)
|
20.7%
|
Sandstorm Gold Ltd.
|
17,857,142
|
12.2%
|
Caisse de depot et placement du Quebec
|
12,531,400
|
8.5%
|
(1)
|
Rio Tinto International Holdings Limited holds 16,566,796 common shares directly. It also has a beneficial interest in 13,799,333 common shares held by Turquoise Hill Resources Ltd.
|
B.
|
Related Party Transactions
|
C.
|
Interests of Experts and Counsel
|
A.
|
Consolidated Statements and Other Financial Information
|
|
·
|
Independent Registered Public Accounting Firm’s Report on Consolidated Financial Statements;
|
|
·
|
Consolidated Balance Sheets as of December 31, 2014 and 2013;
|
|
·
|
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2014, 2013, 2012;
|
|
·
|
Consolidated Statement of Stockholders’ Equity, including Balances as of December 31, 2011, December 31, 2012, December 31, 2013 and December 31, 2014;
|
|
·
|
Consolidated Statements of Cash Flows for the years ended December 31, 2014, 2013 and 2012; and
|
|
·
|
Notes to Consolidated Financial Statements for the years ended December 31, 2014, 2013 and 2012.
|
B.
|
Significant Changes
|
A.
|
Price History of Stock
|
TSX
|
NYSE MKT
|
||||
(Canadian Dollars)
|
(United States Dollars)
|
||||
Last Five Fiscal Years
|
High
|
Low
|
High
|
Low
|
|
2014
|
0.52
|
0.18
|
0.47
|
0.16
|
|
2013
|
0.62
|
0.25
|
0.62
|
0.22
|
|
2012
|
1.41
|
0.39
|
1.41
|
0.40
|
|
2011
|
3.40
|
1.05
|
3.52
|
1.00
|
|
2010
|
3.59
|
1.84
|
3.49
|
1.58
|
2014
|
High
|
Low
|
High
|
Low
|
Fourth Quarter ended December 31, 2014
|
0.31
|
0.18
|
0.26
|
0.16
|
Third Quarter ended September 31, 2014
|
0.35
|
0.27
|
0.34
|
0.25
|
Second Quarter ended June 30, 2014
|
0.43
|
0.31
|
0.39
|
0.28
|
First Quarter ended March 31, 2014
|
0.52
|
0.32
|
0.47
|
0.30
|
2013
|
High
|
Low
|
High
|
Low
|
Fourth Quarter ended December 31, 2013
|
0.52
|
0.29
|
0.51
|
0.27
|
Third Quarter ended September 31, 2013
|
0.38
|
0.25
|
0.37
|
0.24
|
Second Quarter ended June 30, 2013
|
0.40
|
0.25
|
0.43
|
0.22
|
First Quarter ended March 31, 2013
|
0.62
|
0.35
|
0.62
|
0.34
|
Last Six Months
|
High
|
Low
|
High
|
Low
|
Feb-15
|
0.24
|
0.19
|
0.19
|
0.16
|
Jan-15
|
0.26
|
0.20
|
0.21
|
0.16
|
Dec-14
|
0.27
|
0.18
|
0.23
|
0.16
|
Nov-14
|
0.27
|
0.21
|
0.24
|
0.16
|
Oct-14
|
0.31
|
0.22
|
0.26
|
0.20
|
Sep-14
|
0.33
|
0.27
|
0.30
|
0.25
|
Number of Options
|
Exercise Price
(CDN$)
|
Grant Date
|
2,815,000
|
$0.21
|
December 23, 2014
|
B.
|
Plan of Distribution
|
C.
|
Markets
|
D.
|
Selling Shareholders
|
E.
|
Dilution
|
F.
|
Expenses of the Issue
|
A.
|
Share Capital
|
B.
|
Memorandum and Articles of Association
|
|
(a)
|
borrow money in such amount, in such manner, on such security, from such sources and upon such terms and conditions as they think fit;
|
|
(b)
|
guarantee the repayment of money borrowed by any person or the performance of any obligation of any person;
|
|
(c)
|
issue bonds, debentures, notes and other debt obligations either outright or as continuing security for any indebtedness or liability, direct or indirect, or obligation of the Company or of any other person; and
|
|
(d)
|
mortgage, charge (whether by way of a specific or floating charge), grant a security interest in or give other security on the undertaking or on the whole or any part of the property and assets of the Company, both present and future.
|
|
a.
|
transferring the Company's jurisdiction from British Columbia to another jurisdiction;
|
|
b.
|
giving financial assistance under certain circumstances;
|
|
c.
|
certain conflicts of interest by directors;
|
|
d.
|
disposing of all or substantially all of the Company's undertakings;
|
|
e.
|
certain alterations of share capital;
|
|
f.
|
altering any restrictions on the Company's business; and
|
|
g.
|
certain reorganizations of the Company.
|
C.
|
Material Contracts
|
|
1.
|
Equity Participation and Funding Agreement dated February 14, 2013 between Entrée Gold Inc. and Sandstorm Gold Ltd.
See "Item 4. Information on the Company – B. Business Overview – Agreements with Sandstorm – Equity Participation and Funding Agreement" above.
|
|
2.
|
Joint Venture Agreement deemed effective June 30, 2008 between Entrée Gold Inc. and Ivanhoe Mines Mongolia Inc. XXK (now OTLLC).
Pursuant to the Earn-In Agreement, a joint venture was deemed to be formed on June 30, 2008 and the parties were required to enter into a joint venture agreement in the form attached to the Earn-In Agreement as Appendix A (the "Joint Venture Agreement").
The Joint Venture Agreement contains provisions governing the parties’ activities on the Joint Venture Property, including exploration, acquisition of additional real property and other interests, evaluation of, and if justified, engaging in development and other operations, engaging in marketing products, and completing and satisfying all environmental compliance and other continuing obligations affecting the Joint Venture Property.
|
|
3.
|
Equity Participation and Earn-in Agreement dated October 15, 2004, between Entrée Gold Inc. and Ivanhoe Mines Ltd. (now Turquoise Hill), as amended on November 9, 2004 and subsequently assigned to Ivanhoe Mines Mongolia Inc. XXK (OTLLC) on March 1, 2005.
Under the Earn-In Agreement, OTLLC earned a 70% interest in mineralization above a depth of 560 metres on the Joint Venture Property, and an 80% interest in mineralization below that depth, by spending an aggregate $35 million on exploration. OTLLC completed its earn-in on June 30, 2008, at which time a joint venture was deemed to be formed and the parties were required to enter into the Joint Venture Agreement. The Joint Venture Agreement was intended to replace the Earn-In Agreement, with the Earn-In Agreement terminating, except for certain provisions that expressly survive the termination. Those parts include provisions related to the Joint Venture Agreement, title, tenure and related matters and arbitration.
|
D.
|
Exchange Controls
|
E.
|
Taxation
|
|
·
|
an individual who is a citizen or resident of the U.S.;
|
|
·
|
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) organized under the laws of the U.S., any state thereof or the District of Columbia;
|
|
·
|
an estate whose income is subject to U.S. federal income taxation regardless of its source; or
|
|
·
|
a trust that (1) is subject to the primary supervision of a court within the U.S. and the control of one or more U.S. persons for all substantial decisions or (2) has a valid election in effect under applicable Treasury Regulations to be treated as a U.S. person.
|
F.
|
Dividends and Paying Agents
|
G.
|
Statement by Experts
|
H.
|
Documents on Display
|
I.
|
Subsidiary Information
|
2014
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
US Dollars
|
Australian Dollars
|
Peruvian Nuevo Sol
|
Chinese Yuan
|
Mongolian Tugriks
|
||||||||||||||||
Cash and cash equivalents
|
31,052 | 1,084 | (97 | ) | 28 | 87,976 | ||||||||||||||
Other
|
312 | 13 | - | - | 43,624 | |||||||||||||||
Accounts payable and accrued liabilities
|
(1,556 | ) | (95 | ) | - | - | (122 | ) | ||||||||||||
Net balance
|
29,808 | 1,002 | (97 | ) | 28 | 131,478 | ||||||||||||||
Equivalent in Canadian Dollars
|
34,580 | 950 | (38 | ) | 5 | 81 | ||||||||||||||
Rate to convert to C$
|
1.1601 | 0.9479 | 0.3898 | 0.1869 | 0.0006144 |
2013
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
US Dollars
|
Australian Dollars
|
Peruvian Nuevo Sol
|
Chinese Yuan
|
Mongolian Tugriks
|
||||||||||||||||
Cash and cash equivalents
|
39,551 | 1,306 | - | 28 | 60,280 | |||||||||||||||
Other
|
184 | 12 | - | - | 223,087 | |||||||||||||||
Accounts payable and accrued liabilities
|
(260 | ) | (47 | ) | (16 | ) | - | (11,189 | ) | |||||||||||
Net balance
|
39,475 | 1,271 | (16 | ) | 28 | 272,178 | ||||||||||||||
Equivalent in Canadian Dollars
|
41,986 | 1,207 | (6 | ) | 5 | 175 | ||||||||||||||
Rate to convert to C$
|
1.0636 | 0.9496 | 0.3803 | 0.1757 | 0.0006415 |
A.
|
Disclosure Controls and Procedures
|
B.
|
Management’s Annual Report on Internal Control Over Financial Reporting
|
C.
|
Attestation Report of the Registered Public Accounting Firm
|
D.
|
Changes in Internal Control Over Financial Reporting
|
2014 (US$)
|
2013 (US$)
|
|
Audit Fees(1)
|
$51,720
|
$79,917
|
Audit Related Fees(2)
|
$19,393
|
$20,860
|
Tax Fees(3)
|
$Nil
|
$Nil
|
All other fees
|
$Nil
|
$Nil
|
Total:
|
$71,113
|
$100,777
|
(1)
|
Audits of the Company’s consolidated financial statements, meetings with the Audit Committee and management with respect to annual filings, consulting and accounting standards and transactions, issuance of consent in connection with Canadian and United States securities filings.
|
(2)
|
Audit-related fees paid for assurance and related services by the auditors that were reasonably related to the performance of the audit or the review of the Company’s quarterly financial statements that are not included in Audit Fees.
|
(3)
|
Tax compliance, taxation advice and tax planning for international operations.
|
|
·
|
Independent Registered Public Accounting Firm’s Report on Consolidated Financial Statements;
|
|
·
|
Consolidated Balance Sheets as of December 31, 2014 and 2013;
|
|
·
|
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2014, 2013 and 2012;
|
|
·
|
Consolidated Statement of Stockholders’ Equity, including Balances as of December 31, 2011, December 31, 2012, December 31, 2013 and December 31, 2014;
|
|
·
|
Consolidated Statements of Cash Flows for the years ended December 31, 2014, 2013 and 2012; and
|
|
·
|
Notes to Consolidated Financial Statements for the years ended December 31, 2014, 2013 and 2012.
|
Vancouver, Canada
|
Chartered Accountants
|
March 30, 2015
|
ENTRÉE GOLD INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Expressed in United States dollars)
|
||||||||
December 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash and cash equivalents (Note 3)
|
$ | 33,517,096 | $ | 46,701,216 | ||||
Receivables
|
133,729 | 203,346 | ||||||
Prepaid expenses
|
856,358 | 751,140 | ||||||
Total current assets
|
34,507,183 | 47,655,702 | ||||||
Equipment (Note 5)
|
177,566 | 288,943 | ||||||
Mineral property interests (Note 6)
|
44,419,538 | 48,806,565 | ||||||
Reclamation deposits
|
474,959 | 491,808 | ||||||
Other assets
|
111,252 | 152,087 | ||||||
Total assets
|
$ | 79,690,498 | $ | 97,395,105 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current
|
||||||||
Accounts payable and accrued liabilities
|
$ | 1,903,472 | $ | 1,261,206 | ||||
Loans payable to Oyu Tolgoi LLC (Note 7)
|
6,355,408 | 5,978,133 | ||||||
Deferred revenue (Note 8)
|
34,507,372 | 37,638,211 | ||||||
Deferred income tax liabilities (Note 11)
|
3,407,124 | 7,340,516 | ||||||
Total liabilities
|
46,173,376 | 52,218,066 | ||||||
Stockholders' equity
|
||||||||
Common stock, no par value, unlimited number authorized, (Note 9)
|
177,138,693 | 177,065,075 | ||||||
146,984,385 (December 31, 2013 - 146,734,385) issued and outstanding
|
||||||||
Additional paid-in capital
|
20,346,551 | 20,095,161 | ||||||
Accumulated other comprehensive income (loss) (Note 14)
|
(2,850,122 | ) | 465,615 | |||||
Accumulated deficit
|
(161,118,000 | ) | (152,448,812 | ) | ||||
Total stockholders' equity
|
33,517,122 | 45,177,039 | ||||||
Total liabilities and stockholders' equity
|
$ | 79,690,498 | $ | 97,395,105 |
ENTRÉE GOLD INC.
|
|||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|||||||||||||
(Expressed in United States dollars)
|
|||||||||||||
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
|
|||||||||||||
EXPENSES
|
|||||||||||||
Exploration (Note 6)
|
$ | 9,054,887 | $ | 6,102,992 | $ | 8,234,354 | |||||||
General and administration
|
4,151,910 | 6,638,262 | 5,236,226 | ||||||||||
Consultancy and advisory fees
|
830,623 | 1,941,130 | - | ||||||||||
Impairment of mineral property interests (Note 6)
|
552,095 | 437,732 | 486,746 | ||||||||||
Depreciation
|
65,517 | 102,941 | 150,654 | ||||||||||
Gain on sale of mineral property interests
|
(28,096 | ) | (451,892 | ) | (104,914 | ) | |||||||
Foreign exchange gain
|
(1,978,854 | ) | (1,113,728 | ) | (187,773 | ) | |||||||
Loss from operations
|
(12,648,082 | ) | (13,657,437 | ) | (13,815,293 | ) | |||||||
Interest income
|
295,023 | 431,596 | 190,449 | ||||||||||
Interest expense (Note 4)
|
(264,869 | ) | (260,453 | ) | (229,359 | ) | |||||||
Loss from equity investee (Note 4)
|
(107,907 | ) | (146,051 | ) | (1,012,156 | ) | |||||||
Fair value adjustment of asset backed commercial paper
|
- | 147,564 | - | ||||||||||
Loss before income taxes
|
(12,725,835 | ) | (13,484,781 | ) | (14,866,359 | ) | |||||||
Current income tax recovery (expense) (Note 11)
|
123,255 | (319,112 | ) | - | |||||||||
Deferred income tax recovery (expense) (Note 11)
|
3,933,392 | 2,381,868 | (329,770 | ) | |||||||||
Net loss
|
$ | (8,669,188 | ) | $ | (11,422,025 | ) | $ | (15,196,129 | ) | ||||
Comprehensive loss:
|
|||||||||||||
Net loss
|
$ | (8,669,188 | ) | $ | (11,422,025 | ) | $ | (15,196,129 | ) | ||||
Foreign currency translation adjustment (Note 14)
|
(3,315,737 | ) | (2,787,404 | ) | 1,351,668 | ||||||||
Comprehensive loss:
|
$ | (11,984,925 | ) | $ | (14,209,429 | ) | $ | (13,844,461 | ) | ||||
Basic and diluted net loss per share
|
$ | (0.06 | ) | $ | (0.08 | ) | $ | (0.12 | ) | ||||
Weighted average number of common shares outstanding
|
146,883,700 | 143,847,888 | 128,650,791 |
ENTRÉE GOLD INC.
|
|||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||||||
(Expressed in United States dollars)
|
|||||||||||||||||||||||||
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other Comprehensive Income (Loss)
|
Accumulated
Deficit
|
Total
Stockholders' Equity
|
||||||||||||||||||||
Balance, December 31, 2011
|
127,016,788 | $ | 165,574,192 | $ | 17,420,307 | $ | 1,901,351 | $ | (125,830,658 | ) | $ | 59,065,192 | |||||||||||||
Shares issued:
|
|||||||||||||||||||||||||
Exercise of over allotment
|
1,320,455 | 1,628,583 | - | - | - | 1,628,583 | |||||||||||||||||||
Exercise of stock options
|
- | (44,679 | ) | 44,679 | - | - | - | ||||||||||||||||||
Mineral property interests
|
540,000 | 378,776 | - | - | - | 378,776 | |||||||||||||||||||
Stock-based compensation
|
- | - | 1,207,878 | - | - | 1,207,878 | |||||||||||||||||||
Share issuance costs
|
- | (108,058 | ) | - | - | - | (108,058 | ) | |||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 1,351,668 | - | 1,351,668 | |||||||||||||||||||
Net loss
|
- | - | - | - | (15,196,129 | ) | (15,196,129 | ) | |||||||||||||||||
Balance, December 31, 2012
|
128,877,243 | $ | 167,428,814 | $ | 18,672,864 | $ | 3,253,019 | $ | (141,026,787 | ) | $ | 48,327,910 | |||||||||||||
Shares issued:
|
|||||||||||||||||||||||||
Private placement
|
17,857,142 | 9,722,897 | - | - | - | 9,722,897 | |||||||||||||||||||
Stock-based compensation
|
- | - | 1,422,297 | - | - | 1,422,297 | |||||||||||||||||||
Share issuance costs
|
- | (86,636 | ) | - | - | - | (86,636 | ) | |||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (2,787,404 | ) | - | (2,787,404 | ) | |||||||||||||||||
Net loss
|
- | - | - | - | (11,422,025 | ) | (11,422,025 | ) | |||||||||||||||||
Balance, December 31, 2013
|
146,734,385 | $ | 177,065,075 | $ | 20,095,161 | $ | 465,615 | $ | (152,448,812 | ) | $ | 45,177,039 | |||||||||||||
Shares issued:
|
|||||||||||||||||||||||||
Mineral property interests
|
250,000 | 73,618 | - | - | - | 73,618 | |||||||||||||||||||
Stock-based compensation
|
- | - | 251,390 | - | - | 251,390 | |||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (3,315,737 | ) | - | (3,315,737 | ) | |||||||||||||||||
Net loss
|
- | - | - | - | (8,669,188 | ) | (8,669,188 | ) | |||||||||||||||||
Balance, December 31, 2014
|
146,984,385 | $ | 177,138,693 | $ | 20,346,551 | $ | (2,850,122 | ) | $ | (161,118,000 | ) | $ | 33,517,122 |
ENTRÉE GOLD INC.
|
|||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||||
(Expressed in United States dollars)
|
|||||||||||||
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|||||||||||||
Net loss
|
$ | (8,669,188 | ) | $ | (11,422,025 | ) | $ | (15,196,129 | ) | ||||
Items not affecting cash:
|
|||||||||||||
Depreciation
|
65,517 | 102,941 | 150,654 | ||||||||||
Stock-based compensation
|
251,390 | 1,422,297 | 1,207,878 | ||||||||||
Loss from equity investee
|
107,907 | 146,051 | 1,012,156 | ||||||||||
Interest expense
|
264,869 | 260,453 | 229,359 | ||||||||||
Deferred income tax expense (recovery)
|
(3,933,392 | ) | (2,381,868 | ) | 329,770 | ||||||||
Gain on sale of mineral property interests
|
(28,096 | ) | (451,892 | ) | (104,914 | ) | |||||||
Impairment of mineral property interests
|
552,095 | 437,732 | 486,746 | ||||||||||
Unrealized foreign exchange gain
|
(1,966,349 | ) | (919,289 | ) | (178,639 | ) | |||||||
Other items not affecting cash
|
38,075 | 44,202 | 67,021 | ||||||||||
Changes in assets and liabilities:
|
|||||||||||||
Receivables
|
55,362 | 6,109 | 209,098 | ||||||||||
Prepaid expenses
|
(176,164 | ) | (22,569 | ) | 197,321 | ||||||||
Other assets
|
35,451 | (3,592 | ) | 22,913 | |||||||||
Accounts payable and accrued liabilities
|
784,886 | 760,600 | (1,235,090 | ) | |||||||||
Deposit on metal credit delivering obligation
|
- | 40,000,000 | - | ||||||||||
Net cash provided by (used in) operating activities
|
(12,617,637 | ) | 27,979,150 | (12,801,856 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|||||||||||||
Proceeds from issuance of capital stock
|
- | 9,722,897 | 1,628,583 | ||||||||||
Share issue costs
|
- | (86,636 | ) | (108,058 | ) | ||||||||
Net cash provided by financing activities
|
- | 9,636,261 | 1,520,525 | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|||||||||||||
Mineral property interests
|
(100,000 | ) | (50,000 | ) | (3,910,000 | ) | |||||||
Reclamation deposits
|
17,249 | 115,180 | (207,962 | ) | |||||||||
Short-term investments
|
- | - | 5,076,271 | ||||||||||
Acquisition of equipment
|
(13,074 | ) | (7,623 | ) | (35,893 | ) | |||||||
Proceeds from sale of royalty interest
|
- | 5,000,000 | - | ||||||||||
Proceeds from sale of mineral property interests
|
28,096 | 451,892 | 104,914 | ||||||||||
Net cash provided by (used in) investing activities
|
(67,729 | ) | 5,509,449 | 1,027,330 | |||||||||
Effect of foreign currency translation on cash and
|
|||||||||||||
cash equivalents
|
(498,754 | ) | (679,152 | ) | (2,689 | ) | |||||||
Change in cash and cash equivalents
|
|||||||||||||
during the year
|
(13,184,120 | ) | 42,445,708 | (10,256,690 | ) | ||||||||
Cash and cash equivalents, beginning of the year
|
46,701,216 | 4,255,508 | 14,512,198 | ||||||||||
Cash and cash equivalents, end of the year
|
$ | 33,517,096 | $ | 46,701,216 | $ | 4,255,508 | |||||||
Cash paid for interest during the year
|
$ | - | $ | - | $ | - | |||||||
Cash paid for income taxes during the year
|
$ | (135,583 | ) | $ | - | $ | - |
December 31, 2014
|
December 31, 2013
|
||||||||||||||||||||||||
Accumulated
|
Net Book
|
Accumulated
|
Net Book
|
||||||||||||||||||||||
Cost
|
Depreciation
|
Value
|
Cost
|
Depreciation
|
Value
|
||||||||||||||||||||
Office equipment
|
$ | 81,314 | $ | 60,877 | $ | 20,437 | $ | 92,057 | $ | 64,123 | $ | 27,934 | |||||||||||||
Computer equipment
|
363,823 | 290,361 | 73,462 | 459,426 | 349,636 | 109,790 | |||||||||||||||||||
Field equipment
|
217,036 | 141,797 | 75,239 | 251,604 | 144,786 | 106,818 | |||||||||||||||||||
Buildings
|
48,762 | 40,334 | 8,428 | 246,540 | 202,139 | 44,401 | |||||||||||||||||||
$ | 710,935 | $ | 533,369 | $ | 177,566 | $ | 1,049,627 | $ | 760,684 | $ | 288,943 |
December 31,
2014
|
December 31,
2013
|
||||||||
Ann Mason
|
$ | 43,966,474 | $ | 47,777,956 | |||||
Other
|
453,064 | 1,028,609 | |||||||
Total
|
$ | 44,419,538 | $ | 48,806,565 |
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
US
|
$ | 7,066,997 | $ | 3,940,264 | $ | 5,857,999 | |||||||
Mongolia
|
1,672,341 | 1,355,493 | 1,964,883 | ||||||||||
Other
|
315,549 | 807,235 | 411,472 | ||||||||||
Total all locations
|
$ | 9,054,887 | $ | 6,102,992 | $ | 8,234,354 |
|
·
|
25.7% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the portion of the Shivee Tolgoi mining licence included in the Joint Venture Property; and
|
|
·
|
33.8% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the Javhlant mining licence.
|
Number of Options
|
Weighted Average Exercise Price (C$)
|
||||||||
Balance at December 31, 2011
|
9,135,500 | 2.16 | |||||||
Granted
|
1,882,000 | 1.22 | |||||||
Expired
|
(1,177,500 | ) | 2.14 | ||||||
Forfeited
|
(617,000 | ) | 2.05 | ||||||
Balance at December 31, 2012
|
9,223,000 | 1.98 | |||||||
Granted
|
7,560,000 | 0.47 | |||||||
Expired
|
(2,379,500 | ) | 1.80 | ||||||
Forfeited
|
(3,000 | ) | 1.25 | ||||||
Balance at December 31, 2013
|
14,400,500 | 1.22 | |||||||
Granted
|
2,815,000 | 0.21 | |||||||
Expired
|
(2,811,500 | ) | 1.99 | ||||||
Forfeited
|
(625,000 | ) | 1.43 | ||||||
Balance at December 31, 2014
|
13,779,000 | 0.85 |
Number of Options
|
Exercise
Price
(C$)
|
Aggregate
Intrinsic Value
(C$)
|
Expiry Date
|
Number of
Options
Exercisable
|
Aggregate
Intrinsic Value
(C$)
|
|||||||||||||||
300,000 | 2.34 | - |
September 22, 2015
|
300,000 | - | |||||||||||||||
1,172,500 | 2.86 | - |
November 22, 2015
|
1,172,500 | - | |||||||||||||||
200,000 | 3.47 | - |
January 4, 2016
|
200,000 | - | |||||||||||||||
125,000 | 2.94 | - |
March 8, 2016
|
125,000 | - | |||||||||||||||
150,000 | 2.05 | - |
July 7, 2016
|
150,000 | - | |||||||||||||||
100,000 | 2.23 | - |
July 15, 2016
|
100,000 | - | |||||||||||||||
1,561,500 | 1.25 | - |
January 6, 2017
|
1,561,500 | - | |||||||||||||||
100,000 | 0.73 | - |
June 18, 2017
|
100,000 | - | |||||||||||||||
4,680,000 | 0.56 | - |
March 15, 2018
|
4,680,000 | - | |||||||||||||||
50,000 | 0.32 | - |
April 9, 2018
|
50,000 | - | |||||||||||||||
150,000 | 0.34 | - |
June 27, 2018
|
150,000 | - | |||||||||||||||
2,375,000 | 0.30 | - |
December 19, 2018
|
2,375,000 | - | |||||||||||||||
2,815,000 | 0.21 | - |
December 22, 2019
|
2,815,000 | - | |||||||||||||||
13,779,000 | $ | - | 13,779,000 | $ | - |
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
Exploration
|
$ | 35,893 | $ | 294,676 | $ | 267,452 | |||||||
General and administration
|
215,497 | 1,127,621 | 940,426 | ||||||||||
$ | 251,390 | $ | 1,422,297 | $ | 1,207,878 |
December 31,
2014
|
December 31,
2013
|
December 31,
2012
|
|||||||||||
Risk-free interest rate
|
1.25 | % | 1.30 | % | 1.13 | % | |||||||
Expected life of options (years)
|
4.3 | 4.3 | 4.9 | ||||||||||
Annualized volatility
|
65 | % | 75 | % | 73 | % | |||||||
Dividend rate
|
0.00 | % | 0.00 | % | 0.00 | % | |||||||
Fair value per option
|
$ | 0.09 | $ | 0.19 | $ | 0.60 |
December 31,
2014
|
December 31,
2013
|
||||||||
Identifiable assets
|
|||||||||
USA
|
$ | 46,949,474 | $ | 49,405,542 | |||||
Canada
|
31,274,058 | 45,822,245 | |||||||
Australia
|
897,181 | 1,642,736 | |||||||
Mongolia
|
533,386 | 504,408 | |||||||
Other
|
36,399 | 20,174 | |||||||
$ | 79,690,498 | $ | 97,395,105 |
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
Loss for the year before income taxes
|
$ | (12,725,835 | ) | $ | (13,484,781 | ) | $ | (14,866,359 | ) | ||||
Statutory rate
|
26.00 | % | 25.75 | % | 25.00 | % | |||||||
Expected income tax recovery
|
(3,308,717 | ) | (3,472,331 | ) | (3,716,590 | ) | |||||||
Permanent differences and other
|
1,645,947 | (78,811 | ) | 270,521 | |||||||||
Difference in foreign tax rates and enacted tax rates
|
1,011,166 | (366,039 | ) | (577,544 | ) | ||||||||
Effect of dissolution of subsidiaries | (4,065,731 | ) | - | - | |||||||||
Change in valuation allowance
|
660,688 | 1,611,239 | 4,353,383 | ||||||||||
Withholding taxes
|
- | 243,186 | - | ||||||||||
Total income tax expense (recovery)
|
$ | (4,056,647 | ) | $ | (2,062,756 | ) | $ | 329,770 | |||||
Current income tax expense
|
$ | (123,255 | ) | $ | 319,112 | $ | - | ||||||
Deferred income tax expense (recovery)
|
(3,933,392 | ) | (2,381,868 | ) | 329,770 | ||||||||
Total income taxes
|
$ | (4,056,647 | ) | $ | (2,062,756 | ) | $ | 329,770 |
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
||||||||
Deferred income tax assets:
|
|||||||||
Non-capital loss carry forward
|
$ | 19,506,412 | $ | 20,423,498 | |||||
Resource expenditures
|
7,259,556 | 9,278,934 | |||||||
Equipment
|
152,063 | 144,776 | |||||||
Share issue and legal costs
|
70,341 | 149,596 | |||||||
Other
|
5,015,648 | 349,379 | |||||||
32,004,020 | 30,346,183 | ||||||||
Valuation allowance
|
(24,634,353 | ) | (23,973,665 | ) | |||||
Deferred income tax assets
|
$ | 7,369,667 | $ | 6,372,518 | |||||
Deferred income tax liabilities:
|
|||||||||
Foreign exchange on loan
|
$ | (1,441,120 | ) | $ | - | ||||
Mineral property interests
|
(9,335,671 | ) | (13,713,034 | ) | |||||
Deferred income tax liabilities
|
$ | (10,776,791 | ) | $ | (13,713,034 | ) | |||
Net deferred income tax liabilities
|
$ | (3,407,124 | ) | $ | (7,340,516 | ) |
Year Ended
December 31,
2014
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||
Accumulated OCI, beginning of period:
|
|||||||||||||
Currency translation adjustment
|
$ | 465,615 | $ | 3,253,019 | $ | 1,901,351 | |||||||
Other comprehensive income (loss) for the period:
|
|||||||||||||
Currency translation adjustments
|
$ | (3,315,737 | ) | $ | (2,787,404 | ) | $ | 1,351,668 | |||||
Accumulated OCI, end of period:
|
|||||||||||||
Currency translation adjustment
|
$ | (2,850,122 | ) | $ | 465,615 | $ | 3,253,019 |
15.
|
SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS
|
2015 | $ | 283,325 | ||
2016 | 198,006 | |||
2017 | 81,690 | |||
$ | 563,021 |
Exhibit Number
|
Name |
|
1.1
|
Certificate of Incorporation July 19, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.2
|
Memorandum of Incorporation dated July 13, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.3
|
Articles of Incorporation dated July 13, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.4
|
Form 19 - Special Resolution filed November 5, 1997 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.5
|
Form 19 - Special Resolution filed February 5, 2001 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.6
|
Certificate of Name Change dated February 5, 2001 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.7
|
Form 19 - Special Resolution filed October 9, 2002 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.8
|
Certificate of Name Change dated October 9, 2002 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.9
|
Letter regarding continuation to Yukon Territory (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.10
|
Certificate of Continuance (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.11
|
Articles of Continuance (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.12
|
Bylaw No. 1 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.13
|
Certificate of Amendment dated June 16, 2004 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
4.1
|
Equity Participation and Earn-In Agreement dated October 15, 2004 between Entrée Gold Inc. and Ivanhoe Mines Ltd. (incorporated by reference from our Registration Statement on Form 10-SB/A filed with the SEC on December 10, 2004 (SEC File No.: 0-50982))
|
|
Amendment to Equity Participation and Earn-In Agreement dated November, 2004 Entrée Gold Inc. and Ivanhoe Mines Ltd.
|
|
Equity Participation and Funding Agreement dated February 14, 2013 Entrée Gold Inc. and Sandstorm Gold Ltd.
|
List of Subsidiaries
|
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a)
|
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a)
|
Certificate of Principal Executive Officer pursuant to 18 U.S.C. Section 1350
|
Certificate of Principal Financial Officer pursuant to 18 U.S.C. Section 1350
|
Consent of Davidson & Company LLP, Chartered Accountants
|
Consent of AGP Mining Consultants Inc.
|
Consent of Bernie Peters
|
Consent of QG Pty Ltd
|
Consent of Robert Cann
|