T S X RM X O T CQ X RBY CF C o nc e p tu a l A s s e t V a lue s Mitiga t e D o wns id e Ris k Co n c e p tu al v al u e s o f R u b i c o n asse ts c o m p ar e d t o th e Co m p an y s m ar k e t c ap 8 F in a n c ia l a s s et s C 2 0 25M R ed La k e P r o p er t ies C 3 0 50M Ru b ic o n m a r k et c a p C 179 M L o ng t er m d eb t C 14 7M S p r o t t Len d i n g L T Deb t C 12M w i t h 5 c o u p o n p ay m e n t i n k i nd Ph oe n i x G ol d Pr oj e c t NPV 5 C 135 2M C 371 7M U S1 700 o z g o l d 2019 P E A E c o n o m i c e st i m a t e s 1 3 A f te r t ax I R R 40 2 C 300M i n e x i s t i n g h ar d as s e t s i n c l u d i n g 1 800 t p d m i l l R ed La k e P r o p er t i es 28 266 h a B a s ed o n p r ec ed en t la n d t r a n s a c t io n s in R ed La k e Ru b ic o n s R ed La k e P r o p er t ies c o u ld h a v e a c o n c ep t u a l v a lu e o f b et w een C 3 0 50 M C 5 2 1 M E s t i m at e d t ax l o s s p o o l s r e m ai n i n g af t e r 2019 P E A c o n c e p t u al L O M P o t en t ia l d o w n s id e v a lu e o f C 5 10 M C as h b al an c e C 14 M A s o f M a y 20 2020 1 R e fe r to e nd no te 1 fo r fur the r d e ta i l s 3 R e fe r to e nd no te 3 fo r fur the r d e ta i l s V al ue of har d as s et s pr ov i de s i g ni f i c ant s ec ur i t y ov er t he l oan s i ze C om pan y i n di s c us s i ons w i t h num er ou s g r oups t o r es t r uc t ur e l oan