First Mining Announces Updated Pre-Feasibility Study for the Springpole Gold Project, Ontario, Canada
First Mining (OTCQX:FFMGF) released an updated 2025 Pre-Feasibility Study for the 100%‑owned Springpole gold project in Ontario dated Nov 18, 2025. Key economics at a base gold price of US$3,100/oz: Pre-tax NPV5% US$3.2B and after-tax NPV5% US$2.1B; pre-tax IRR 54% and after-tax IRR 41%. The study models a 30,000 tpd open pit, LOM 9.4 years, initial capex US$1,104M, sustaining capex US$323M, and average annual production of 330 koz Au (Years 1–5) with AISC US$877/oz (Years 1–5) and US$938/oz LOM.
Updated MRE: Indicated 191 Mt @ 0.78 g/t Au = 4.8 Moz; Inferred 64 Mt @ 0.38 g/t Au = 0.8 Moz. The study highlights flotation + regrind + leach flowsheet, tailings co-disposal design, and sensitivity to gold price (NPV rising to US$5.6B at US$4,200/oz).
First Mining (OTCQX:FFMGF) ha pubblicato uno studio di pre-fattibilità aggiornato 2025 per il progetto aurifero Springpole, pienamente di proprietà, in Ontario, datato 18 novembre 2025. Indicatori chiave a un prezzo base dell'oro di US$3.100/oz: NPV5% ante-imposte US$3,2 miliardi e NPV5% after-tax US$2,1 miliardi; IRR ante-imposte 54% e IRR after-tax 41%. Lo studio modella una miniera a cielo aperto da 30.000 tpd, LOM 9,4 anni, capex iniziale US$1.104 milioni, capex di sostegno US$323 milioni, e una produzione annua media di 330 koz Au (Anni 1–5) con AISC US$877/oz (Anni 1–5) e US$938/oz LOM.
Aggiornato MRE: Indicated 191 Mt @ 0,78 g/t Au = 4,8 Moz; Inferred 64 Mt @ 0,38 g/t Au = 0,8 Moz. Lo studio evidenzia flussi di processo di flottazione + regrind + lixiviation, design di co-disposizione dei tailings e sensibilità al prezzo dell'oro (NPV che aumenta a US$5,6B a US$4.200/oz).
First Mining (OTCQX:FFMGF) publicó un estudio de factibilidad previa actualizado 2025 para el proyecto de oro Springpole, 100% de propiedad, en Ontario, con fecha 18 de noviembre de 2025. Parámetros económicos clave a un precio base del oro de US$3.100/oz: NPV5% pre-impuestos US$3,2 mil millones y NPV5% después de impuestos US$2,1 mil millones; IRR pre-impuestos 54% y IRR después de impuestos 41%. El estudio modela una mina a cielo abierto de 30.000 tpd, LOM 9,4 años, capex inicial US$1.104 millones, capex de sostenimiento US$323 millones, y una producción anual media de 330 koz Au (Años 1–5) con AISC US$877/oz (Años 1–5) y US$938/oz LOM. Actualización MRE: Indicated 191 Mt @ 0,78 g/t Au = 4,8 Moz; Inferred 64 Mt @ 0,38 g/t Au = 0,8 Moz. El estudio destaca flujo de proceso de flotación + regrind + lixiviación, diseño de co-disposición de relaves y sensibilidad al precio del oro (NPV aumenta a US$5,6 mil millones a US$4.200/oz).
First Mining (OTCQX:FFMGF)가 온타리오주에 위치한 Springpole 금광 프로젝트의 업데이트된 2025년 예비타당성조사를 발표했습니다(전액 소유). 날짜는 2025-11-18로 명시되어 있습니다. 기본 금 가격 US$3,100/oz에서의 주요 경제 지표: 세전 NPV5% US$3.2B 및 세후 NPV5% US$2.1B; 세전 IRR 54% 및 세후 IRR 41%. 이 연구는 30,000 tpd 규모의 산출, LOM 9.4년, 초기 자본지출 US$1,104M, 유지자본 US$323M, 그리고 연간 평균 생산량 330 koz Au (년 1–5)과 LOM 기준 AISC US$877/oz (년 1–5) 및 US$938/oz LOM를 모델링합니다. 업데이트된 MRE: Indicated 191 Mt @ 0.78 g/t Au = 4.8 Moz; Inferred 64 Mt @ 0.38 g/t Au = 0.8 Moz. 연구는 플로테이션 + 리그라이nd + 리-리치 프로세스 흐름도, 테일링(co-disposal) 설계, 금 가격에 대한 민감도(NPV가 US$4,200/oz에서 US$5.6B로 상승)를 강조합니다.
First Mining (OTCQX:FFMGF) a publié une étude de faisabilité préliminaire mise à jour 2025 pour le projet aurifère Springpole, détenu à 100% et situé en Ontario, datée du 18 novembre 2025. Les paramètres économiques clés à un prix de base de l'or de US$3 100/oz : NPV5% avant impôt US$3,2 milliards et NPV5% après impôt US$2,1 milliards ; IRR avant impôt 54% et IRR après impôt 41%. L'étude modélise une mine à ciel ouvert de 30 000 t/j, LOM 9,4 ans, capex initial US$1 104 millions, capex de maintenance US$323 millions, et une production annuelle moyenne de 330 koz Au (années 1–5) avec AISC US$877/oz (années 1–5) et US$938/oz sur la durée de vie. Mise à jour de la MRE : Indicated 191 Mt @ 0,78 g/t Au = 4,8 Moz; Inferred 64 Mt @ 0,38 g/t Au = 0,8 Moz. L'étude met en évidence le procédé de flottation + regrind + lixiviation, la conception de la co-disposition des tailings et la sensibilité au prix de l'or (le NPV augmente à US$5,6 milliards à US$4 200/oz).
First Mining (OTCQX:FFMGF) hat eine aktualisierte 2025 Pre-Feasibility Study für das 100%-ige Springpole-Goldprojekt in Ontario veröffentlicht, datiert auf den 18. November 2025. Wichtige wirtschaftliche Kennzahlen bei einem Basis-Goldpreis von US$3.100/oz: Pre-tax NPV5% US$3,2 Mrd. und after-tax NPV5% US$2,1 Mrd.; pre-tax IRR 54% und after-tax IRR 41%. Die Studie modelliert eine offizielle Tagebauanlage mit 30.000 tpd, LOM 9,4 Jahre, initialem Capex US$1.104 Mio., sustaining Capex US$323 Mio., und einer durchschnittlichen Jahresproduktion von 330 koz Au (Jahre 1–5) mit AISC US$877/oz (Jahre 1–5) und US$938/oz LOM. Aktualisierte MRE: Indicated 191 Mt @ 0,78 g/t Au = 4,8 Moz; Inferred 64 Mt @ 0,38 g/t Au = 0,8 Moz. Die Studie hebt Flotation + Regrind + Leach-Flowsheet, Tailings-Co-Disposal-Design und die Empfindlichkeit gegenüber dem Goldpreis hervor (NPV steigt bei US$4.200/oz auf US$5,6 Mrd).
First Mining (OTCQX:FFMGF) أصدرت دراسة جدوى أولية محدثة لعام 2025 لمشروع Springpole الذهبي المملوك بنسبة 100% في أونتاريو والمؤرخة في 18 نوفمبر 2025. المعايير الاقتصادية الأساسية بسعر ذهب أساسي قدره US$3,100/الأونصة: NPV5% قبل الضرائب US$3.2 مليار وNPV5% بعد الضرائب US$2.1 مليار؛ IRR قبل الضرائب 54% وIRR بعد الضرائب 41%. تم نمذجة منجم مفتوح بسعة 30,000 طن/اليوم، LOM 9.4 سنوات، رأس مال ابتدائي US$1,104 مليون ورأس مال تشغيلي US$323 مليون، وإنتاج سنوي متوسط قدره 330 كووز من الذهب (السنة 1–5) مع AISC US$877/الأونصة (السنة 1–5) وUS$938/الأونصة طوال مدة المنجم. تحديث MRE: Indicated 191 Mt @ 0.78 g/t Au = 4.8 Moz; Inferred 64 Mt @ 0.38 g/t Au = 0.8 Moz. تسلط الدراسة الضوء على مخطط التدفق للفلوتيشن + إعادة الطحن + عملية الاستخلاص، وتصميم التوزيع المشترك للنفايات، وحساسية السعر للذهب (يرتفع NPV إلى US$5.6 مليار عند US$4,200/oz).
- Pre-tax NPV5% US$3.2 billion at US$3,100/oz
- Average production 330 koz Au/year (Years 1–5)
- Indicated resource 4.8 Moz Au (191 Mt @ 0.78 g/t)
- Initial capital cost US$1,104 million
- LOM 9.4 years limits long-term production runway
Pre-Tax NPV
After-Tax NPV
Average Annual Gold Production of 330 koz and AISC of
2025 PFS Highlights12
US pre-tax net present value at a$3.2 billion 5% discount rate ("NPV5% ") atUS /oz gold ("Au"), increasing to$3,100 US at$5.6 billion US /oz Au2$4,200 US after-tax NPV$2.1 billion 5% atUS /oz Au, increasing to$3,100 US at$3.8 billion US /oz Au$4,200 54% pre-tax internal rate of return ("IRR") atUS /oz increasing to$3,100 82% at /oz Au$4,200 41% after-tax IRR atUS /oz Au increasing to$3,100 63% atUS /oz Au$4,200 - Life of mine ("LOM") of 9.4 years
- After-tax payback of 1.8 years and reducing to 1.2 years at
US /oz Au$4,200 - Initial capital costs estimated at
US , sustaining capital costs estimated at$1,104 million US , plus$323 million US in closure costs (excluding plant closure)$40 million - Average annual payable gold production of 330 koz per year (Years 1 to 5); 281 koz per year LOM
- Total net cash costs3 of
US /oz (Years 1 to 5); and$742 US /oz LOM$802 - Net All-In Sustaining Costs ("AISC")3 of
US /oz (Years 1 to 5), and AISC$877 US /oz (LOM)$938
"We are pleased to announce a very positive updated PFS at our Springpole Gold Project that reinforces its position as one of the largest and most robust undeveloped gold and silver projects in
|
______________________________________ |
|
1
Base case parameters assume a gold price of
2
|
|
3 Initial capital costs, total cash costs and all-in sustaining costs are non-IFRS measures widely used in the mining industry as a benchmark for performance, but do not have standardized meanings under the Company's financial reporting framework. The methods used by the Company to calculate such measures may differ from methods used by other companies with similar descriptions. See "Non-IFRS Financial Measures" at the end of this news release for further details of these measures. |
|
|
This 2025 PFS for the Springpole Gold Project was prepared by Ausenco Engineering Canada ULC ("Ausenco") of
2025 PFS Overview
The Springpole Gold Project, located in
The 2025 PFS evaluates recovery of gold and silver from a 30,000 tpd open pit operation, with a process plant planned to include crushing, grinding, and flotation, with fine grinding of the flotation concentrate and separate agitated leaching circuits for both the reground flotation concentrate and the flotation tailings, followed by a carbon-in-pulp recovery process and a Merrill-Crowe circuit to produce doré bars. Tailings and mine rock are proposed to be securely stored at the Project's Co-Disposal Facility ("CDF") designed by WSP Canada, Inc. and reviewed by the Independent Tailings and Geotechnical Review Board established for the Project in 2023. The leached sulphur containing ("PAG") flotation tailings are stored in a downstream constructed and raised CDF south cell which is lined. The desulphurized flotation ("NAG") tailings are thickened and co-disposed with mine rock in the CDF north cell.
Certain important parameters of the 2025 PFS are presented in the following table:
Table 1 : Key Parameters
|
Key Assumptions |
LOM |
Years 1 to 5 |
|
|
|
Base Case Commodity Prices |
|
|
|
|
|
Exchange Rate (C$ to US$) |
0.74 |
|
|
|
|
Production Profile |
LOM |
Years 1 to 5 |
|
|
|
Total Tonnes Processed (Mt) |
102.0 |
53.6 |
|
|
|
Total Tonnes Waste (Mt) |
309.5 |
217.0 |
|
|
|
Mill Grade - Gold, Silver |
0.94 g/t Au, 4.9 g/t Ag |
1.09 g/t Au, 5.7 g/t Ag |
|
|
|
Mine Life |
9.4 years |
5.0 years |
|
|
|
Throughput (tpd) |
30,000 |
30,000 |
|
|
|
Strip Ratio (waste:ore) |
3.0 : 1 |
3.2 : 1 |
|
|
|
Overall Recovery - Gold, Silver |
|
|
|
|
|
LOM Metal Recovered - Gold, Silver |
2.6 Moz Au, 13.8 Moz Ag |
1.6 Moz Au, 8.5 Moz Ag |
|
|
|
Average Annual Recovered - Gold, Silver |
281 koz Au, 1,468 koz Ag |
330 koz Au, 1,704 koz Ag |
|
|
|
Unit Operating Costs |
LOM |
Years 1 to 5 |
|
|
|
Total Cash Cost1 |
(net of by-products) |
(net of by-products) |
|
|
|
AISC1 |
(net of by-products) |
(net of by-products) |
|
|
|
Project Economics - |
Pre-Tax |
Post-Tax |
|
|
|
NPV |
|
|
|
|
|
IRR |
53.8 % |
40.8 % |
|
|
|
Payback Period |
1.4 Years |
1.8 Years |
|
|
|
LOM Cash Flow |
|
|
|
|
Economic Sensitivities
The Project economics and cash flows are highly sensitive to changes to the gold price as presented in the following tables.
Table 2 : Springpole Economic Sensitivity to Gold Price
|
Gold Price |
|
|
|
|
Spot2
( |
|
Pre-Tax NPV |
|
|
|
|
|
|
Pre-Tax IRR |
37.8 % |
46.7 % |
53.8 % |
62.7 % |
82.1 % |
|
After-Tax NPV |
|
|
|
|
|
|
After-Tax IRR |
28.6 % |
35.4 % |
40.8 % |
47.7 % |
62.6 % |
Table 3 : Springpole Economic Sensitivity to Initial Capital Costs
|
Initial Capital |
+20 % |
+10 % |
- |
-10 % |
-20 % |
|
Pre-Tax NPV |
|
|
|
|
|
|
Pre-Tax IRR |
44.9 % |
49.0 % |
53.8 % |
59.4 % |
66.1 % |
|
After-Tax NPV |
|
|
|
|
|
|
After-Tax IRR |
34.0 % |
37.2 % |
40.8 % |
45.2 % |
50.4 % |
|
____________________________________ |
|
1 Cash costs and AISC are non-IFRS measures widely used in the mining industry as a benchmark for performance, but do not have standardized meanings under the Company's financial reporting framework. See "Non-IFRS Financial Measures" at the end of this news release for further details of these measures. |
|
2
Spot price of |
|
|
Table 4 : Springpole Economic Sensitivity to Operating Costs
|
Operating Costs |
+20 % |
+10 % |
- |
-10 % |
-20 % |
|
Pre-Tax NPV |
|
|
|
|
|
|
Pre-Tax IRR |
49.9 % |
51.8 % |
53.8 % |
55.7 % |
57.5 % |
|
After-Tax NPV |
|
|
|
|
|
|
After-Tax IRR |
37.8 % |
39.3 % |
40.8 % |
42.3 % |
43.8 % |
Key Changes from 2021 Pre-Feasibility Study
Since the release of the 2021 PFS, First Mining has continued to advance Project engineering in support of addressing the Provincial and Federal Environmental Assessment processes, and the consultation processes with local and Indigenous communities. This work, which remains on-going has resulted in several updates to the Project design since 2021. The following areas reflect the key design optimizations from the 2021 PFS to date that have been brought forward in the 2025 PFS:
- The filter plant for NAG tailings was removed from the flowsheet given the optimization to a thickened tailings product instead of dry filtered tailings.
- The tailings and mine rock management strategy has been advanced since the 2021 PFS. A separate flotation and leach circuit will sequester the sulphur concentrate PAG tailings. This allows the PAG tailings to be isolated and placed saturated during operations in the CDF south cell to mitigate the potential onset of acid generation.
- PAG mine rock will be placed in the centre of the north cell. Thickened NAG tailings, hydraulically transported via a pipeline, will encapsulate the PAG mine rock significantly reducing oxygen ingress to prevent oxidation of PAG mine rock improving environmental performance.
- A Merrill-Crowe circuit was added to the gold recovery circuits in order to manage ore variability and high silver grades.
- An airstrip was added to the site layout to be co-located adjacent to the mine access road that will facilitate up to Dash-8 size aircraft.
- A contact water management system will collect and treat site runoff and intercept potential seepage from the CDF.
- The closure design has been advanced to include a new enhanced fish habitat development area of 46 hectares which results in a net gain in Springpole Lake surface area at closure with corresponding benefits for fish and fish habitat.
- Two construction phase quarry sources within the Project footprint have been identified to source clean construction material early on with one adjacent to the two dikes and the second within the CDF footprint. This results in readily available material to initiate the construction of key Project infrastructure early on at low cost while maintaining a small overall Project footprint.
- The tonnes processed has been reduced from the 2021 PFS as a result of an updated pit design requiring reduced pit slope angles in the southwest portion of the open pit. Opportunities exist to optimize the pit design as the Project advances with additional drilling programs planned in support of a feasibility study. The reduction in the tonnes is partially offset by the
154% increase in contained gold ounces in the Inferred Resource category which will continue to be defined with further drilling and opportunities at Springpole Southwest and East targets. See Project Enhancement Opportunities section. - Process and equipment changes are as follows:
- Flotation Tails Thickener diameter reduced to 40 m (previously 41 m)
- Flotation Concentrate Thickener diameter reduced to 23 m (previously 30 m)
- CCD Thickeners diameter reduced to 23 m (previously 30 m)
- Clarifier diameter reduced to 29 m (previously 33 m)
- Flotation Tailings Leach Tanks diameter decreased to 17.0 m (previously 19.3 m)
- Concentrate Pre-Oxidation Tank diameter decreased to 14.7 m (previously 15.2 m)
- Tails Cyanide Detox Tanks diameter increased to 11.9 m (previously 6.4 m)
- Concentrate Cyanide Detox Tanks diameter increased to 7.1 m (previously 6.4 m)
- Tailings Surge Tanks diameter decreased to 15.9 m (previously 19.6 m)
- Regrind Mills quantity reduced to two (2) (previously three (3))
- Concentrate Leach Tanks quantity reduced to four (4) and the diameter reduced to 10.5 m (previously six (6) with a diameter of 12.3 m)
- Flotation Cells quantity reduced to five (5) and capacity increased to 300 m³ (previously six (6) with a capacity of 200 m³)
Mineral Processing and Metallurgical Testing
The 2025 PFS reflects updated recoveries for both gold and silver that resulted from updated metallurgical test work completed since the 2021 PFS. The test work focused on understanding the variability in gold and silver recoveries as well as optimizing the process flowsheet.
Based on the test work carried out, a flowsheet that includes flotation followed by leaching of reground concentrate and flotation tails presents as the most beneficial processing route for the Project. This flowsheet is based on a primary grind size of
Mineral Resource and Mineral Reserve Estimates
The updated 2025 mineral resource model prepared by SRK Consulting (
Table 5 : Mineral Resource Statement Inclusive of Mineral Reserves (effective September 30, 2025)
|
Category |
Quantity |
Grade |
Metal |
||
|
Au |
Ag |
Au |
Ag |
||
|
(Mt) |
(g/t) |
(g/t) |
(Moz) |
(Moz) |
|
|
Open Pit |
|||||
|
Indicated |
191 |
0.78 |
4.6 |
4.8 |
28.0 |
|
Inferred |
64 |
0.38 |
3.1 |
0.8 |
6.5 |
|
|
|
|
Notes: |
|
|
1. |
Mineral resources are reported in relation to a conceptual pit shell. Mineral resources are not mineral reserves and do not have demonstrated economic viability. All figures are rounded to reflect the relative accuracy of the estimate. All composites have been capped where appropriate. |
|
2. |
The MRE was completed under the supervision of Gilles Arseneau, P.Geo., from SRK who is a Qualified Person as defined under NI 43-101. |
|
3. |
Open pit mineral resources are reported at a cut-off grade ("COG") of 0.20 g/t Au. COGs are based on a gold price of |
|
4. |
Preliminary mining cost assumptions of |
|
5. |
Preliminary processing cost assumptions of |
The resource model includes mineralized material in the Camp, East Extension and Portage zones spanning 1,860 m in the southeast direction along the axis of the Portage zone and 900 m in the northeast direction perpendicular to the long axis of the Portage zone. Resource modelling includes mineralized material generally ranging from 340 m to 440 m below surface.
At the reported 0.20 g/t cut-off grade, while the Indicated mineral resource in the new MRE is comparable to the previous 2021 PFS, the new estimate reflects a
Grade Sensitivity Analysis
The Mineral Resources of the Springpole Gold Project are variable depending upon the selected COG. To illustrate this sensitivity, the global block model quantities and grade estimates within the conceptual pit used to constrain the Mineral Resources are presented below at different cut-off grades for the Indicated Mineral Resource and for the Inferred Mineral Resource.
Indicated Block Model Quantities and Grade Estimates at Cut-off Grades
Table 6 : Indicated Block Model Quantities and Grade Estimates at Cut-off Grades
|
COG |
Quantity |
Grade |
Grade |
|
Au (g/t) |
(Mt) |
Au (g/t) |
Ag (g/t) |
|
0.10 |
218 |
0.70 |
4.2 |
|
0.20 |
191 |
0.78 |
4.6 |
|
0.25 |
176 |
0.83 |
4.8 |
|
0.30 |
160 |
0.88 |
5.0 |
|
0.35 |
145 |
0.94 |
5.2 |
|
0.40 |
131 |
1.00 |
5.4 |
|
0.50 |
107 |
1.12 |
5.9 |
|
0.60 |
87 |
1.25 |
6.2 |
|
0.70 |
70 |
1.39 |
6.6 |
|
0.80 |
58 |
1.54 |
6.9 |
Table 7 : Inferred Block Model Quantities and Grade Estimates at Cut-off Grades
|
COG |
Quantity |
Grade |
Grade |
|
Au (g/t) |
(Mt) |
Au (g/t) |
Ag (g/t) |
|
0.10 |
80 |
0.34 |
2.9 |
|
0.20 |
64 |
0.38 |
3.1 |
|
0.25 |
53 |
0.42 |
3.3 |
|
0.30 |
41 |
0.46 |
3.6 |
|
0.35 |
31 |
0.51 |
3.9 |
|
0.40 |
22 |
0.56 |
4.1 |
|
0.50 |
11 |
0.66 |
4.1 |
|
0.60 |
6 |
0.78 |
4.3 |
|
0.70 |
3 |
0.90 |
4.6 |
|
0.80 |
2 |
1.03 |
5.2 |
|
|
|
|
Notes: |
|
|
1. |
The reader is cautioned that the figures in the above tables should not be misconstrued with a mineral resource statement. The figures are only presented to show the sensitivity of the block model estimates to the selection of COG. Mineral Resource base case is highlighted in grey. |
Note on Inferred Resources
An Inferred Mineral Resource is that part of a mineral resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. Geological evidence is sufficient to imply but not verify geological and grade or quality continuity. An Inferred Mineral Resource has a lower level of confidence than that applying to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that the majority of Inferred Mineral Resources could be upgraded to Indicated Mineral Resources with continued exploration.
Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, sociopolitical, marketing, or other relevant issues. The quantity and grade of reported Inferred Mineral Resources in this estimation are uncertain in nature and there has been insufficient exploration to potentially convert some or all of these Inferred Mineral Resources as an Indicated or Measured Mineral Resources and it is uncertain if further exploration will result in upgrading them to the Indicated or Measured Mineral Resource category. The current proportion of the resource classified as Inferred is about
The Mineral Reserves for the Springpole Gold Project are based on the conversion of Indicated Mineral Resources within the current pit design. The Springpole Gold Project Mineral Reserves are shown below:
Table 8 : Springpole Proven and Probable Reserves
|
Category |
COG (g/t Au) |
Tonnes |
Grade Au (g/t) |
Grade Ag (g/t) |
Contained Au (Moz) |
Contained Ag (Moz) |
|
Proven |
0.27 |
- |
- |
- |
- |
- |
|
Probable |
0.27 |
102.0 |
0.94 |
4.9 |
3.1 |
16.1 |
|
Total |
0.27 |
102.0 |
0.94 |
4.9 |
3.1 |
16.1 |
|
|
|
|
|
|
Notes: |
|
|
1. |
This Mineral Reserve estimate is as of November 13, 2025 and is based on the new mineral resource estimate dated September 30, 2025. |
|
|
2. |
The Mineral Reserve estimation was completed under the supervision of Gordon Zurowski, P.Eng of AGP Mining Consultants Inc., who is a Qualified Person as defined under NI 43-101. |
|
|
3. |
Mineral Reserves are stated within the ultimate design pit based on: |
|
|
|
a. |
|
|
|
b. |
Pit Limit corresponds to a pit shell with a revenue factor of 0.60, corresponding to a |
|
|
c. |
A cut-off grade of 0.27 g/t Au for all pit phases. |
|
|
d. |
Preliminary mining cost assumptions of |
|
|
e. |
Preliminary processing cost assumptions of |
|
|
f. |
Preliminary process recovery assumptions of |
|
|
g. |
An exchange rate of |
|
|
h. |
The preliminary economic, cost and recovery assumptions used at the time of mine planning and reserve estimation may not necessarily conform to those stated in the economic model. |
|
4. |
Pit slope inter-ramp slope angle assumptions ranged from 22 - 54°. |
|
Capital Costs
The capital cost estimate for the proposed open pit operation in the 2025 PFS is based on the scheduled plant throughput rates, as well as a review of similar sized open pit gold operations.
The following table provides a summary of the capital cost estimate.
Table 9 : Capital Cost Estimate Details
|
Capital Cost |
US$M |
|
Mining |
302.5 |
|
Site Development |
39.6 |
|
Process Plant |
348.6 |
|
On-Site Infrastructure |
75.4 |
|
Off-Site Infrastructure |
47.0 |
|
Sub-Total Direct Costs |
813.2 |
|
Indirects |
68.6 |
|
EPCM Services1 |
70.2 |
|
Owner's Cost |
42.9 |
|
Provisions |
127.8 |
|
Total Initial Capital |
1,104.1 |
|
Sustaining Capital |
322.6 |
|
Closure Costs (Net of Salvage) |
36.5 |
|
Total Capital Costs |
1,463.3 |
|
_____________________________________ |
|
1 EPCM = Engineering, Procurement and Construction Management. |
Mining Capital Costs
The open pit mining activities for the Project were assumed to be undertaken by a leased fleet. Mining capital costs were estimated based on a detailed equipment schedule matched to the mining production schedule.
Processing Capital Costs
The process plant was designed using conventional processing unit operations. It will treat 30,000 tpd or 1,359 t/h based on an availability of 8,059 hours per annum or
Initial capital costs for the processing facility were estimated to be
Operating Costs
Overall operating costs for the LOM are summarized below:
Table 10 : LOM Unit Operating Cost Estimate Details
|
Operating Costs |
Unit Costs |
|
Mining (US$/t mined) |
|
|
Mining (US$/t milled) |
|
|
Processing (US$/t milled) |
|
|
On-Site G&A (US$/t milled) |
|
|
Total Operating Cost (US$/t) |
|
|
Net Cash Costs (US$/oz)1 |
|
|
Net AISC (US$/oz)1 |
|
Mining Costs
The 2025 PFS contemplates open pit mining undertaken by a Leased fleet. An average unit mining cost of
Processing Costs
An average cost of
|
_____________________________________ |
|
1 Cash costs and AISC are non-IFRS measures widely used in the mining industry as a benchmark for performance, but do not have standardized meanings under the Company's financial reporting framework. See "Non-IFRS Financial Measures" at the end of this news release for further details of these measures. |
Production Schedule and Mine Plan
Mining would occur as a series of phases within the ultimate pit with a maximum depth of approximately 322 metres. The deposit is planned to produce a total of 102.0 Mt of plant process feed and 309.5 Mt of waste (3.0:1 overall strip ratio) over a 9.4 year mine operating life. The current LOM plan focuses on achieving consistent processing feed production rates, mining of higher-grade material early in the schedule, and balancing grade and strip ratios.
Site Infrastructure
Springpole Open Pit Basin Dewatering
The deposit sits underneath a small portion of the north basin of Springpole Lake. Two dewatering dikes with a total length of approximately 1,050 metres will need to be constructed to allow this small portion of the bay to be dewatered. The dikes will have an average height of 7 metres and a maximum height of 15 metres. The area proposed to be diked and dewatered is limited and represents approximately
Co-Disposal Facility
The CDF design has evolved to allow for the disposal of PAG tailings in a dedicated tailings cell at the south end of the CDF (south cell). The north cell at the north end of the CDF, will provide an area for the co-disposal of PAG mine rock and thickened NAG tailings. The CDF will be located immediately west of the pit on an area of generally thin overburden and bedrock outcrops and the perimeter containment dams will generally be founded on bedrock which is andesite. The andesite bedrock provides good foundation characteristics (high integrity/strength and low permeability) supporting a structurally safe facility with effective seepage capture and management.
The south cell perimeter dams will be constructed with quarried rock and NAG mine rock as a downstream raise. The perimeter dams will incorporate a low-permeability liner to maintain saturated conditions during operations. The north cell will be constructed as a centre line raise perimeter dam using quarried rock and NAG mine rock. The south and north cells will be separated by an internal dam. PAG mine rock will be co-disposed with NAG tailings in the north cell. The NAG tailings will encapsulate the mine rock providing a low permeability zone to limit oxygen ingress. CDF contact water will be collected and managed in the south cell and pumped to the Central Water Management Pond ("CWMP") located in proximity to the plant. The water stored in the CWMP will be used to supplement mineral processing and/or will be treated at the on-site effluent treatment plant prior to release.
Power Infrastructure
The Project's electrical demand, estimated at approximately 60 MW, will be met through a new 230 kV overhead transmission line that will interconnect with the provincial grid's existing 230 kV corridor located roughly 90 km to the southeast. To support early works and construction activities, a temporary tie-in to a 115 kV line located approximately 30 km to the south will be utilized until the permanent transmission infrastructure is commissioned.
Project Enhancement Opportunities
The 2025 PFS identified several opportunities to enhance the economics of the Springpole Gold Project, which First Mining intends to investigate as it continues to advance the Project. These opportunities include:
- Existing Resource Upgrades. Inferred Mineral Resources are contained within the existing pit design, and with additional infill drilling these resources may potentially support conversion of some or all of this material into Indicated Mineral Resources that could be converted to Probable Mineral Reserves and evaluated in a Feasibility Study ("FS").
- Mine Plan Optimization. Refined pit optimization parameters could result in better optimized open pit limits which could reduce the overall strip ratio.
- Process Optimization. Continued efforts to investigate opportunities to improve the metal recoveries through further metallurgical testing and refining milling processes, as well as other process optimizations.
- Further Geotechnical Studies. A better geotechnical understanding may increase pit slope angles, potentially reducing costs associated with mining waste material.
- Additional Mineralization. There are open direct deposit extensions and geophysical targets in the area around the current resource within the existing footprint, where additional drilling has the potential to identify additional mineralization that could support Mineral Resource estimation with upside potential for the LOM.
Qualified Persons and NI 43-101 Technical Report
The 2025 PFS for the Springpole Gold Project summarized in this news release was completed by Ausenco and will be incorporated in a NI 43-101 technical report that will be available under the Company's SEDAR+ profile at www.sedarplus.ca, and on the Company's website, within 45 days of this news release.
The affiliation for each of the independent Qualified Persons (as defined under NI 43-101) involved in preparing the 2025 PFS, upon which the technical report will be based, are as follows:
- Tommaso Roberto Raponi, P. Eng. , Ausenco Engineering Canada ULC
- Gordon Zurowski, P.Eng., AGP Mining Consultants Inc.
- Gilles Arseneau, P.Geo., SRK Consulting (
Canada ) Inc. - Ganan Nadarajah, P.Eng., WSP Canada Inc.
- Daniel Russel, P.Geo., WSP Canada Inc.
Data Verification
The Qualified Persons responsible for the preparation of the 2025 PFS and the technical report in respect thereof have verified their respective data disclosed in this news release, including sampling, analytical, and test data underlying the information contained in this news release. Geological, mine engineering and metallurgical reviews included, among other things, reviewing drill data and core logs, review of geotechnical and hydrological studies, environmental and community factors, the development of the life of mine plan, capital and operating costs, transportation, taxation and royalties, and review of existing metallurgical test work. In the opinion of the Qualified Persons, the data, assumptions, and parameters used in the sections of the 2025 PFS that they are responsible for preparing are sufficiently reliable for those purposes. The technical report in respect of the 2025 PFS, when filed, will contain more detailed information concerning individual responsibilities, associated quality assurance and quality control, and other data verification matters, and the key assumptions, parameters and methods used by the Company.
Non-IFRS Financial Measures
The Company has included certain non-IFRS financial measures in this news release, such as Initial Capital Costs, Total Cash Costs and All-In Sustaining Costs, which are not measures recognized under IFRS and do not have a standardized meaning prescribed by IFRS. As a result, these measures may not be comparable to similar measures reported by other companies. Each of these measures used are intended to provide additional information to the user and should not be considered in isolation or as a substitute for measures prepared in accordance with IFRS.
Certain non-IFRS financial measures used in this news release are defined below.
Total Cash Costs and Total Cash Costs per Gold Ounce
Total Cash Costs are reflective of the cost of production. Total Cash Costs reported in the 2025 PFS include mining costs, processing, water and waste management costs, on-site general and administrative costs, treatment and refining costs, royalties and silver stream credits less by-product credits. Total Cash Costs per Ounce is calculated as Total Cash Costs divided by total LOM payable gold ounces.
All-in Sustaining Costs and AISC per Gold Ounce
AISC is reflective of all of the expenditures that are required to produce an ounce of gold from operations. AISC reported in the 2025 PFS includes Total Cash Costs, sustaining capital and closure costs, less salvage credits. AISC per Ounce is calculated as AISC divided by total LOM payable gold ounces.
Qualified Person
Hazel Mullin, P.Geo., Director, Data Management and Technical Services of First Mining, is a "Qualified Person" for the purposes of NI 43-101 Standards of Disclosure for Mineral Projects and has reviewed and approved the scientific and technical disclosure contained in this news release.
About First Mining Gold Corp.
First Mining is a gold developer advancing two of the largest gold projects in
First Mining was established in 2015 by Mr. Keith Neumeyer, founding President and CEO of First Majestic Silver Corp.
ON BEHALF OF FIRST MINING GOLD CORP.
Daniel W. Wilton
CEO and Director
Cautionary Note Regarding Forward-Looking Statements
This news release includes certain "forward-looking information" and "forward-looking statements" (collectively "forward-looking statements") within the meaning of applicable Canadian and
Forward-looking statements in this news release relate to future events or future performance and reflect current estimates, predictions, expectations or beliefs regarding future events. All forward-looking statements are based on First Mining's or its consultants' current beliefs as well as various assumptions made by them and information currently available to them. There can be no assurance that such statements will prove to be accurate, and actual results and future events could differ materially from those anticipated in such statements. Forward-looking statements in this news release include, but are not limited to, statements with respect to: the Company's business strategy; future planning processes; the timing and amount of estimated future production; recovery rates; mine plans and mine life; costs; costs and timing of the development of deposits; capital projects and exploration activities and the possible results thereof; completion and filing of the PFS; future operating procedures; infrastructure development and economic enhancement projects. Statements concerning proven and probable mineral reserves and mineral resource estimates may also be deemed to constitute forward- looking statements to the extent that they involve estimates of the mineralization that will be encountered as and if the property is developed, and in the case of measured and indicated mineral resources or proven and probable mineral reserves, such statements reflect the conclusion based on certain assumptions that the mineral deposit can be economically exploited.
Forward-looking statements reflect the beliefs, opinions and projections of management on the date the statements are made and are based upon a number of assumptions and estimates that, while considered reasonable by the respective parties, are inherently subject to significant business, economic, competitive, political and social uncertainties and contingencies. Such factors include, without limitation the Company's business, operations and financial condition potentially being materially adversely affected by the outbreak of epidemics, pandemics or other health crises, and by reactions by government and private actors to such outbreaks; risks to employee health and safety as a result of the outbreak of epidemics, including pandemics or other health crises, that may result in a slowdown or temporary suspension of operations at some or all of the Company's mineral properties as well as its head office; fluctuations in the spot and forward price of gold, silver, base metals or certain other commodities; fluctuations in the currency markets (such as the Canadian dollar versus the
First Mining cautions that the foregoing list of factors that may affect future results is not exhaustive. When relying on our forward-looking statements to make decisions with respect to First Mining, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. First Mining does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by the Company or on our behalf, except as required by law.
Cautionary Note to United States Investors
The Company is a "foreign private issuer" as defined in Rule 3b-4 under the United States Securities Exchange Act of 1934, as amended, and is eligible to rely upon the
Technical disclosure contained in this news release has not been prepared in accordance with the requirements of
NI 43-101 is a rule developed by the Canadian Securities Administrators that establishes standards for all public disclosure an issuer makes of scientific and technical information concerning the issuer's material mineral projects.
View original content to download multimedia:https://www.prnewswire.com/news-releases/first-mining-announces-updated-pre-feasibility-study-for-the-springpole-gold-project-ontario-canada-302617975.html
SOURCE First Mining Gold Corp.