VANCOUVER, BC, May 22, 2024
/CNW/ - P2 Gold Inc. ("P2" or the "Company") (TSXV:
PGLD) (OTCQB: PGLDF) reports results from a positive Updated
Preliminary Economic Assessment ("2024 PEA") on its wholly-owned
Gabbs Gold-Copper Project located on the Walker-Lane Trend in
Nevada. The 2024 PEA was prepared
by Kappes, Cassiday & Associates ("KCA") of Reno, Nevada with Mineral Resource and
geological/mining contributions from P&E Mining Consultants
Inc. ("P&E") in accordance with National Instrument 43-101,
Standards of Disclosure for Mineral Projects ("NI 43-101").
A comparison of the 2024 PEA to the September 2023 Preliminary Economic Assessment
(the "2023 PEA") is set out after the 2024 PEA description.
PEA Highlights
- After-tax net present value (5% discount rate) of US$949.2 million and internal rate of return of
33.5% at US$2,414/oz gold,
US$31.48/oz silver and US$4.71/lb copper ("Spot Metal Prices") (See spot
to base case price comparison in Table 1)
- Total projected life-of-mine ("LOM") post-tax cash flow of
US$1.7 billion at Spot Metal Prices
over 14.2-year mine life
- Total projected LOM revenue of US$5.4
billion at Spot Metal Prices over 14.2-year mine life
- LOM production of 1.471 million ounces of gold, 2.058 million
ounces of silver and 190 thousand tonnes of copper
- Estimated pre-production capital cost, including contingencies,
of US$365.5 million with payback of
1.7 years at Spot Metal Prices
"We have increased the production profile for Gabbs to nine million tonnes per year while
still maintaining a healthy mine life of over 14 years," commented
Joe Ovsenek, President and CEO of
P2. "Life-of-Mine production at Gabbs is now expected to be over 1.4 million
ounces of gold and 190 thousand tonnes of copper. The 2024
PEA contemplates heap leach processing at nine million tonnes per
year as the first phase of operations for the initial five years to
reduce upfront capital requirements and project risks. In year six,
operations will switch to concurrent heap leach processing at four
million tonnes per year and mill processing at five million tonnes
per year. Heap leach operations will pay for preproduction
capital and a significant portion of mill capital prior to the
commencement of mill processing in year six.
The next steps are to optimize metallurgical recoveries (as
metal leaching was continuing when column tests were stopped due to
time constraints), renew water well permits and file a mining plan
of operations. What's more, Gabbs has considerable Mineral Resource
expansion potential for both oxides and sulphides, which is why we
expect Gabbs to be a long-life
gold and copper mine."
The 2024 PEA is preliminary in nature, includes Inferred Mineral
Resources that are considered too speculative geologically to have
the economic considerations applied to them that would enable them
to be categorized as Mineral Reserves, and there is no certainty
that the Updated PEA will be realized. Mineral Resources that
are not Mineral Reserves do not have demonstrated economic
viability. The Company has not defined any Mineral Reserves
on the Gabbs Project.
Economic
Sensitivities
Economic sensitivities for the 2024 PEA are based on the same
metal prices for the various cases, other than the Spot Case, as
the 2023 PEA for comparison purposes (see news release dated
September 11, 2023).
Table 1: Gabbs Project 2024 PEA Economics
|
Low
Case
|
Base
Case
|
High
Case
|
Spot
Case(1)
|
Gold Price
(US$/oz)
|
$1,800
|
$1,950
|
$2,100
|
$2,414
|
Silver Price
(US$/oz)
|
$22.50
|
$25.00
|
$27.50
|
$31.48
|
Copper Price
(US$/lb)
|
$4.00
|
$4.50
|
$5.00
|
$4.71
|
Net Revenue
(US$)
|
$4.2 billion
|
$4.6
billion
|
$5.0 billion
|
$5.4
billion
|
After tax
NCF(2) (US$)
|
$769.3
million
|
$1.1
billion
|
$1.5 billion
|
$1.7
billion
|
After tax
NPV(2) 5% (US$)
|
$326.8
million
|
$550.0
million
|
$768.7
million
|
$949.2
million
|
After tax NPV(2) 10%
(US$)
|
$104.7
million
|
$257.0
million
|
$405.3
million
|
$530.0
million
|
After tax
IRR(2) (%)
|
14.4 %
|
21.0 %
|
27.4 %
|
33.5
|
Payback(3)/Mine Life (years)
|
4/14.2
|
3/14.2
|
2/14.2
|
1.7/14.2
|
(1)
|
As of May 17,
2024
|
(2)
|
NCF means net cash
flow; NPV means net present value; IRR means internal rate of
return.
|
(3)
|
Preproduction capital,
excluding mill and heap leach sustaining capital
|
Capital and Operating
Costs
Table 2: Gabbs Project 2024 PEA Capital Costs
Capital
Costs
|
(US$ in
millions)
|
Mining (including
contingency of 10%)
|
$68.5
|
Process, Heap
Leach
|
$204.8
|
Other (including
contingencies)
|
$92.2
|
Total Pre-Production
Capital(1)
|
$365.5
|
Working capital and
initial fills (heap leach)
|
$14.2
|
Sustaining Capital
(heap leach & mill capital and contingencies)
|
$343.2
|
Sustaining Capital
(mining and contingencies)
|
$141.7
|
Reclamation and
Closure
|
$56.4
|
(1)
|
Sum differs due to
rounding
|
Table 3: Gabbs Project 2024 PEA Operating Costs and
AISC
Operating
Costs
|
(US$)
|
Mining ($/tonne
mined)
|
$1.55
|
Heap Leach Processing
($/tonne)
|
$10.70
|
Mill Processing
($/tonne)
|
$13.64
|
G&A
($/tonne)
|
$0.73
|
AISC
(co-product)(2), LOM @ Base Case Metal Prices ($/ounce
of gold)
|
$1,233.81
|
(1)
|
Including rehandle
material
|
(2)
|
Net of silver
credits
|
Projected Mining and
Production
Table 4: Gabbs Project 2024 PEA Projected Processing
and Metal Production Summary
Year
|
Tonnes
Process
Ox/S(1)(2)
(k t)
|
Gold
Grade
Ox/S(1)
(g/t)
|
Silver
Grade
Ox/S(1)
(g/t)
|
Copper
Grade
Ox/S(1)
(%)
|
Gold
Production
(k oz)
|
Silver
Production
(k oz)
|
Copper
Production
(t)
|
Gold
Equivalent
Production(3)
(k oz)
|
1
|
9,000/
-
|
0.78/
-
|
1.68/
-
|
0.23/
-
|
150
|
186
|
9,464
|
201
|
2
|
9,000/
-
|
0.54/
-
|
1.28/
-
|
0.26/
-
|
130
|
174
|
12,233
|
194
|
3
|
9,000/
-
|
0.35/
-
|
0.96/
-
|
0.24/
-
|
86
|
131
|
11,858
|
148
|
4
|
9,000/
-
|
0.26/
-
|
1.17/
-
|
0.22/
-
|
63
|
148
|
11,028
|
121
|
5
|
9,000/
-
|
0.31/
-
|
1.16/
-
|
0.21/
-
|
69
|
151
|
10,352
|
124
|
6
|
4,000/
5,000
|
0.52/
0.52
|
1.40/
1.27
|
0.22/
0.29
|
133
|
194
|
17,195
|
223
|
7
|
4,000/
5,000
|
0.35/
0.41
|
0.72/
1.09
|
0.19/
0.26
|
100
|
135
|
14,437
|
175
|
8
|
4,000/
5,000
|
0.43/
0.43
|
0.89/
1.20
|
0.23/
0.26
|
107
|
146
|
15,314
|
187
|
9
|
4,000/
5,000
|
0.47/
0.47
|
0.72/
1.20
|
0.26/
0.27
|
118
|
140
|
16,081
|
202
|
10
|
4,000/
5,000
|
0.36/
0.36
|
0.60/
0.90
|
0.25/
0.26
|
93
|
109
|
15,832
|
175
|
11
|
4,000/
5,000
|
0.25/
0.37
|
0.55/
1.08
|
0.23/
0.33
|
83
|
119
|
18,055
|
176
|
12
|
4,000/
5,000
|
0.51/
0.36
|
1.21/
1.11
|
0.16/
0.26
|
102
|
153
|
14,047
|
175
|
13
|
4,000/
5,000
|
0.67/
0.49
|
1.39/
0.95
|
0.21/
0.18
|
139
|
155
|
11,698
|
201
|
14
|
2,317/
5,000
|
0.20/
0.42
|
0.64/
0.85
|
0.14/
0.21
|
84
|
99
|
10,446
|
138
|
15
|
-/
1,028
|
-/
0.45
|
-/
0.88
|
-/
0.20
|
16
|
18
|
1,917
|
26
|
Total
|
|
|
|
|
1,472(4)
|
2,058(4)
|
189,959(4)
|
2,466(4)
|
(1)
|
Ox/S means oxide
mineralization/sulphide mineralization
|
(2)
|
Nominal
tonnes
|
(3)
|
At Spot Metal
Prices.
|
(4)
|
Sums may differ due to
rounding
|
Table 5: Gabbs Project 2024 PEA Other Mine Production
Parameters
Mining
|
(M t)
|
Total waste tonnes
mined
|
399.3
|
Total processed tonnes
mined
|
125.3
|
Total tonnes
mined
|
524.7
|
Recoveries
|
( %)
|
Heap - Gold Recovery,
Oxide
|
78.3
|
Heap - Silver Recovery,
Oxide
|
45.0
|
Heap - Copper Recovery,
Oxide
|
54.0
|
Mill - Gold Recovery,
Sulphide
|
94.5
|
Mill - Silver Recovery,
Sulphide
|
50.0
|
Mill - Copper Recovery,
Sulphide
|
79.9
|
Mining and
Processing
Mining
The open pit waste and mineralized material will be mined by
standard open-pit mining methods using a combination leased and
owned mining fleet of 136-tonne haul trucks and 15.3 m3 hydraulic shovels, fine
crushed using a system incorporating a gyratory crusher, cone
crushers and high-pressure grinding rolls (HPGR).
Processing
Heap Leach
The Gabbs mineralized material
is estimated to contain an average of 0.24% copper based on the
mine plan used for the 2024 PEA. A portion of this copper is
cyanide soluble and is expected to be extracted in the heap leach
circuit. The cyanide soluble copper has an effect on the
cyanide consumption. A SART (sulphidization, acidification,
recycling and thickening) plant that releases cyanide associated
with the copper cyanide complex, allowing it to be recycled back to
the leach process as free cyanide is included. The resulting
copper precipitate will be sold, bringing additional revenue to the
project.
After the crushing circuit, the mineralized material will be
agglomerated with cement and conveyor stacked on the heap leach pad
in 8-meter lifts then single-stage leached with a dilute cyanide
solution. The gold and copper bearing solution will be
collected in the pregnant solution pond and pumped to the SART
plant. Pregnant solution will be acidified with sulphuric
acid, then copper will be precipitated as sulphides by the addition
of sodium hydrosulphide. The precipitate will be thickened
and filtered to produce a copper filter cake for shipment to a
smelter. The barren solution from the SART plant will be
processed in a carbon adsorption-desorption-recovery (ADR) plant to
recover gold. The gold will be periodically stripped from the
carbon using a desorption process. The gold will be plated on
stainless steel cathodes, removed by washing, filtered, dried and
then smelted to produce a doré bar. For the first five years, the
heap leach circuit will operate at a rate of nine million tonnes
per annum, in years six through 14 the heap leach circuit will
operate at a rate of four million tonnes per annum.
Mill
The ROM feed material to the mill will use the same crushing
circuit as the heap leach facilities. The mill feed will be
crushed to P80 6.3 mm, (1/4") in a three-stage crushing circuit,
with the third-stage an HPGR. The milled sulphide product
will be treated in a flotation plant to produce a copper
concentrate suitable for sale. The flotation tailings and
ground oxide material will be thickened, then direct cyanide
leached to dissolve gold, silver and copper. The leached
solids will be washed in a CCD circuit to remove the dissolved
metals and cyanide. The dissolved copper and silver will be
recovered from the CCD overflow solution in a SART plant as a
copper/silver sulphide precipitate. Regenerated sodium
cyanide from the SART plant will be recycled to the leach
circuit. Gold in the SART plant barren solution will be
recovered in an ADR plant and refined to produce doré bars.
The CCD tails are treated in a cyanide destruction circuit,
filtered, and conveyed to a "dry stack" storage facility.
Opportunities
- Metallurgy – complete additional test work to increase
recoveries for oxide and sulphide gold and copper mineralization
and evaluate the use of HPGR for potential heap leaching of
sulphide mineralization to increase recovery of free gold
- Mine Plan – optimize mine
sequencing to increase return on capital and carryout geotechnical
drilling to optimize pit wall slope angles
- Waste Stripping - evaluate extent of alluvium in waste to
reduce stripping cost
- Contract Mining - evaluate contract mining versus owner
fleet
- Mineral Resource – expand oxide and sulphide gold and gold and
copper mineralization (zones remain open)
- Capex – evaluate equipment alternatives to reduce capital
costs
Next Steps
Additional metallurgical test work will be undertaken next to
refine metallurgical recoveries for both the oxide and sulphide
mineralization along with an evaluation of the depth of the
alluvium and geotechnical drilling. Thereafter,
feasibility-level studies will commence and will include an
evaluation of contract mining versus an owner fleet (leased or
owned), mine plan optimization and equipment alternatives.
Timing of the metallurgical test work, drilling and
feasibility-level studies will be dependent on the availability of
funds.
2024 PEA Comparison to the 2023
PEA
The 2023 PEA contemplated processing at a rate of six million
tonnes per year over a 13.4 mine life based on heap leach
processing for the first five years and mill processing for the
remainder of the mine life, with oxide and sulphide mineralization
campaigned through the mill. Under the 2023 PEA, oxide
mineralization below the mill cutoff grade is not processed.
As noted above, the 2024 PEA contemplates processing at a rate
of nine million tonnes per year over a 14.2-year mine life based on
heap leach processing for the first five years followed by
concurrent heap leach processing at four million tonnes per year
and mill processing at five million tonnes per year for the
remainder of the mine life. Under the 2024 PEA, oxide
mineralization will be heap leached and sulphide mineralization
will be milled.
Capex for the 2024 PEA is higher than for the 2023 PEA as, not
only has production increased to 9 million tonnes per annum from
six million tonnes per annum, the 2024 PEA maintains both heap
leach processing and mill processing from year six through the
remainder of the mine life, while the 2023 PEA only provides for
milling from year six onwards. The 2024 PEA allows oxide
mineralization, after year five, that does not satisfy the mill cut
off to be heap leached increasing the total tonnes processed from
approximately 79 million tonnes in the 2023 PEA to over 125 million
tonnes in the 2024 PEA.
Economic sensitivities for the 2024 PEA are compared to those
for the 2023 PEA at Base Case and Spot Metal prices, with the 2023
PEA updated for current costs, in Table 6 below.
Table 6: Gabbs Project Comparison of 2024 PEA to 2023
PEA Economics
|
2023 PEA
Base Case
|
2024 PEA
Base Case
|
2023 PEA
Spot Case(1)
|
2024 PEA
Spot Case(1)
|
Gold Price
(US$/oz)
|
$1,950
|
$1,950
|
$2,414
|
$2,414
|
Silver Price
(US$/oz)
|
$25.00
|
$25.00
|
$31.48
|
$31.48
|
Copper Price
(US$/lb)
|
$4.50
|
$4.50
|
$4.71
|
$4.71
|
Net Revenue
(US$)
|
$3.7 billion
|
$4.6 billion
|
$4.3 billion
|
$5.4 billion
|
After tax
NCF(2) (US$)
|
$939.6
million
|
$1.1 billion
|
$1.5 billion
|
$1.7 billion
|
After tax
NPV(2) 5% (US$)
|
$485.0
million
|
$550.0
million
|
$818.6
million
|
$949.2
million
|
After tax
NPV(2) 10% (US$)
|
$244.3
million
|
$257.0
million
|
$472.8
million
|
$530.0
million
|
After tax
IRR(2) (%)
|
23.8 %
|
21.0 %
|
36.8 %
|
33.5 %
|
Payback(3)/Mine Life (years)
|
2.5/13.4
|
3/14.2
|
1.7/13.4
|
1.7/14.2
|
(1)
|
As of May 17,
2024
|
(2)
|
NCF means net cash
flow; NPV means net present value; IRR means internal rate of
return.
|
(3)
|
Preproduction capital,
excluding mill and heap leach sustaining capital
|
Qualified persons
The 2024 PEA was prepared by Carl E.
Defilippi, RM SME of KCA and Eugene
Puritch, P.Eng., FEC, CET, and Andrew Bradfield, P.Eng. of P&E Mining
Consultants Inc. ("P&E") of Brampton,
Ontario, each of whom is a "Qualified Person" as defined by
NI 43-101 and independent of the Company and has reviewed and
approved of the technical content relating to the Updated PEA in
this news release.
Ken McNaughton, M.A.Sc., P.Eng.,
Chief Exploration Officer, P2 Gold, is the Qualified Person, as
defined by National Instrument 43-101, responsible for the Gabbs
Project. Mr. McNaughton has reviewed, verified, and approved
the scientific and technical information in this news release.
About P2 Gold Inc.
P2 Gold is a mineral exploration and development company focused
on advancing precious metals and copper discoveries and
acquisitions in the western United
States and British
Columbia.
Neither the TSX Venture Exchange (the "Exchange") nor its
Regulation Services Provider (as that term is defined in the
policies of the Exchange) accepts responsibility for the adequacy
or accuracy of this release.
Forward Looking
Information
This press release contains "forward-looking information" within
the meaning of applicable securities laws that is intended to be
covered by the safe harbours created by those laws.
"Forward-looking information" includes statements that use
forward-looking terminology such as "may", "will", "expect",
"anticipate", "believe", "continue", "potential" or the negative
thereof or other variations thereof or comparable terminology. Such
forward-looking information includes, without limitation,
information with respect to the Company's expectations, strategies
and plans for the Gabbs Project including the Company's planned
expenditures and exploration activities.
Forward-looking information is not a guarantee of future
performance and is based upon a number of estimates and assumptions
of management at the date the statements are made.
Furthermore, such forward-looking information involves a
variety of known and unknown risks, uncertainties and other factors
which may cause the actual plans, intentions, activities, results,
performance or achievements of the Company to be materially
different from any future plans, intentions, activities, results,
performance or achievements expressed or implied by such
forward-looking information. See "Risk Factors" in the
Company's annual information form for the year ended December 31, 2023, dated March 21, 2024 filed on SEDAR+ at
www.sedarplus.ca for a discussion of these risks.
The Company cautions that there can be no assurance that
forward-looking information will prove to be accurate, as actual
results and future events could differ materially from those
anticipated in such information. Accordingly, investors should not
place undue reliance on forward-looking information.
Except as required by law, the Company does not assume any
obligation to release publicly any revisions to forward-looking
information contained in this press release to reflect events or
circumstances after the date hereof.
SOURCE P2 Gold Inc.