PCR.. Pinecrest Resources Ltd.

Pinecrest’s Enchi Gold Project Update

Pinecrest’s Enchi Gold Project Update

VANCOUVER, British Columbia, Nov. 06, 2019 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (“Pinecrest” or the “Company”) (TSX-V: PCR) announces that the Company is evaluating options to build value for its shareholders on the Company’s 100% owned Enchi Gold Project (“Enchi or “the Project”) in Ghana, West Africa.   As part of this review, given the recent rise in the gold price to US$1,500/oz and changes to both capital and operating costs since completion of the Preliminary Economic Assessment (the “PEA” or the “Study”) in 2016, the Company is evaluating the metal price sensitivity analysis completed by WSP Canada Inc. (“WSP”) in the PEA completed on the Enchi Project  dated January 27, 2016.  Enchi is comprised of eight licenses covering a 50 kilometres (km) strike length of the Bibiani Shear zone, a regional scale structure that hosts a number of major gold mines and deposits including Kinross Gold Corporation’s (“Kinross”) Chirano Mine located 70 km north-east of the Project and the Bibiani Gold Deposit located 90 km north-east of the Project.  The preliminary economic assessment is preliminary in nature, that it 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 preliminary economic assessment will be realized.

Financial Model Sensitivity Analysis

The financial models in the PEA prepared by WSP were completed using a base case gold price of US$1,300 per ounce.  The PEA included metal price sensitivities detailed in the table below (See Table 22.9, Page 171 of the PEA); all inputs to the financial models remain unchanged.  All amounts are in US$ unless otherwise specified. (see the full Technical Report and Update of the Preliminary Economic Assessment on The Enchi Gold Project, issued January 27, 2016) available on Sedar under Pinecrest Resources or on .

Table 1 Financial Model Sensitivity Analysis

DescriptionUnitsPre-Tax Gold Price Scenarios (US$/oz)
$1,170 $1,300 $1,430 $1,560 
Owner Operated     
NPV (5% discount)US$ M$49,899 $101,882 $153,865 $205,848 
IRR% 20%  34%  47%  59% 
PaybackYear 3.8  2.8  2.5  2.3 
Cumulative Cash FlowUS$ M$80,028 $145,126 $210,225 $275,323 



DescriptionUnitsPost-Tax Gold Price Scenarios (US$/oz)
$1,170 $1,300 $1,430 $1,560 
Owner Operated     
NPV (5% discount)US$ M$28,236 $62,399 $95,961 $129,750 
IRR% 15%  25%  34%  43% 
PaybackYear 4.6  3.4  2.9  2.6 
Cumulative Cash FlowUS$ M$50,501 $92,502 $135,130 $177,444 

Sensitivity on Total Capital Costs and Contingencies (pre-tax)

DescriptionUnit  Net Present Value (US$ 000's)
% Variation%30%15%0%-15%-30%
Total Capital Costs with ContingenciesUS$ 000's107,20495,59783,98976,63360,774
Discount Rate (%)0%75,17186,77998,387105,742121,602
5%52,13962,77673,41381,67494,687
10%34,95244,96754,98263,63375,012
IRR%27%35%44%57%74%
Payback periodyears2.802.562.322.081.89

Sensitivity on Operating Costs (pre-tax)

DescriptionUnit Net Present Value (US$ 000's)
% Variation%30%15%0%-15%-30%
Total Operating CostsUS$ 000's606,465537,201467,937398,673329,409
Discount Rate (%)0%(40,235)29,07698,387167,697237,008
5%(35,783)18,81573,413128,011182,609
10%(33,142)10,92054,98299,044143,106
IRR%N/A20%44%62%77%
Payback periodyearsN/A2.612.322.142.01
       

Ryan King, Chief Executive Officer stated, “We have continued to evaluate options for the Enchi Gold Project which hosts wide-spread Ashanti-style gold mineralization.  Pinecrest completed a 3,000-metre drill program in 2018 which intersected additional gold mineralization outside of known resource zones, providing Pinecrest the opportunity to potentially expand the scope and size of the Enchi Gold Project.  Our exploration team believes there is incredible opportunity to explore along this +40 km highly prolific Bibiani shear zone that has only seen shallow previous drilling used to define the current resource zones.  The gold resources outlined in the PEA are open at depth and along strike.  At Kinross’ Chirano gold mine located 70 km north of the Enchi Project on the same Bibiani shear zone, gold mineralization has been intersected to a depth of 800 metres whereas the average depth of drilling on the Enchi Project extends to a depth of only 175 metres. The entire Project land package is 568 km2 with numerous high priority drill targets situated immediately outside of the inferred resource boundary highlighting excellent growth potential. The Company is evaluating options to build value at this asset for its shareholders as the Project demonstrates extensive exploration opportunities along the prolific Bibiani shear zone.”

The financial models include the following: an initial capital cost of $84.4 million, including directs costs, indirect costs and a contingency of $11.8 million (20% of direct costs). Sustaining capital of $38.6 million including a reclamation and closure, mining costs, infrastructure costs, EPCM and contingencies. The financial model was completed on a 100% Project basis and includes a 5% NSR to the Ghanaian Government and a 2% NSR to Red Back Mining Ghana Ltd., a wholly owned subsidiary of Kinross.  The Government of Ghana have the right to a 10% free carried interest in the Project. 

The PEA was based on the 2015 NI 43-101 Inferred Mineral Resource estimate prepared by WSP and detailed in the technical report entitled “Technical Report and Preliminary Economic Assessment on the Enchi Gold Project” dated April 2015 using a 0.5 g/t cut-off grade. (See Table 2 for details).  It is the opinion of the QP that the PEA remains current for purposes of NI 43-101.

Table 2 Enchi Gold Project - Inferred Mineral Resource (0.5 g/t Cut-Off)

Cut-off

Au (g/t)
ZoneTonnesGrade

Au (g/t)
Contained Gold

(ounces)
0.5Boin15,872,0000.96489,892
0.5Nyamebekyere5,350,0000.96165,129
0.5Sewum16,135,0000.82423,676
 Total37,357,0000.901,078,697
 
  1. CIM definition standards were followed for the resource estimate.
  2. The 2015 resource models used ordinary kriging (OK) grade estimation within a three-dimensional block model with mineralized zones defined by wireframed solids.
  3. A base cut-off grade of 0.5 g/t Au was used for reporting resources with a capping of gold grades at 18 g/t.
  4. A US$1,300/ounce gold price, open pit with heap leach operation was used to determine the cut-off grade.
  5. A density of 2.45 g/cm3 was applied.
  6. Numbers may not add exactly due to rounding.
  7. Mineral Resources that are not mineral reserves do not have economic viability

The 2015 Mineral Resource estimate was based on 52,385 metres of diamond and RC drilling in 646 holes as well as data from 102 surface trenches totalling 13,799 metres.  The drilling was generally spaced at 25 to 50 metre intervals.

Since the completion of the PEA, Pinecrest has completed 28 RC drill holes totaling 3,406 metres of drilling on the Enchi.  See Pinecrest Resources news release dated March 21, 2018 results included: 38.0 metres grading 1.12 g/t gold, 35.0 metres grading 1.15 g/t gold, highlighting excellent potential to expand oxide gold zones.  Drill intercept results from the March 21, 2018 news release were not included in the PEA.

Highlight Drill Results Outside of NI 43-101 Inferred Resources

Sewum Gold Zone

  • Highlight drill holes include;
    • SWRC060 intersected 31.0 m grading 0.94 g/t gold including 20.0 m grading 1.27 g/t gold, 
    • SWRC062 intersected 35.0 m grading 0.50 g/t gold and,
    • SWRC064 intersected 38.0 m grading 1.12 g/t gold.
  • All of these intercepts are oxidized mineralization expanding previously defined zones of gold mineralization.

Kojina Hill Gold Target

  • The Kojina Hill Gold Target (“Kojina”) is a new gold zone located outside of the current NI 43-101 inferred resource on the Enchi Gold Project.
  • KJRC010 intersected 9.0 m grading 1.99 g/t gold from surface and a second zone of 29.0 m grading 0.87 g/t gold confirming continuity of the mineralized gold zone at depth.

Boin Gold Zone

  • Drilling at the Boin Gold Zone (“Boin”) successfully intersected mineralization outside of the defined NI 43-101 Inferred resource areas.
  • KBRC137 intersected 35.0 m grading 1.15 g/t gold including; 19.0 m grading 1.67 g/t gold, opening a new expanded zone of mineralization to the northeast, potentially open along strike.
  • KBRC128 intersected 10.0 m grading 1.46 g/t gold with the drill hole ending in a previously unrecognized new gold zone. 
  • KBRC127 intersected 25.0 m grading 0.58 g/t gold. 

Boin Northwest Gold Zone

  • Boin Northwest Gold Zone (“Boin NW”) is a new gold zone located outside of the current NI 43-101 inferred resource on the Enchi Gold Project.
  • KBRC126 intersected 18.0 m grading 0.59 g/t gold.
  • Boin NW has been traced over a strike length of 300 metres and is open along strike and down dip.

The PEA was prepared by WSP using an Inferred Mineral Resource of 1.07 million ounces (oz) of gold (37.3 million tonnes grading 0.9 gram of gold per tonne (g/t Au), at a cut-off of 0.5 g/t Au). This Study evaluates both owner-operated and contract mining, open pit, heap leach operation processing of 3.0 million tonnes per annum (Mtpy). All currency figures are in US Dollars (US$ or $) and using a base case gold price of $1,300/oz.

Owner Operated Base Case $1,300/oz gold price

Average Mined Gold Grade (g/t)0.91
Processing Rate (Mtpy)3
Mine Life (years)8.7
Life-of-Mine (LOM) Strip Ratio3.16:1
IRR Pre-Tax (%)34
NPV Pre-Tax (5% Discount Rate) (US$ Million)102
NPV After-Tax (5% Discount Rate) (US$ Million)62
IRR After-Tax (%)25
Initial Capital Cost (US$ Million)84
LOM Sustaining Capital Cost (US$ Million)39
Payback (Pre-Tax)(years)2.8
Payback (After-Tax) (years)3.4
LOM Cash Costs (US$/oz)802
Metallurgical Recoveries (oxide/transition/sulphide %)75/75/73
Total Recovered Gold (oz)538,450
Average Annual Gold Production (oz)61,749
Peak Annual Gold Production (oz)76,210
  

Initial Capital Cost

An initial capital expenditure of $84.4 million is required to construct the project and is detailed in the following table.

Table 3 Initial Capital Cost (in US$ Million)

DescriptionOwner Operated
Direct Costs  
Mining (Owner’s share included)18.8
Process Plant35.6
Infrastructure4.4
Sub-total – Direct Costs 58.8
Indirect Costs 
Engineering and Procurement4.9
Construction Indirect5.9
Owners Costs3.1
Sub-total – Indirect Costs 13.9
Total Capital Costs72.7
Contingency: 20% of direct cost11.8
Total Capital Costs with Contingency84.4

Numbers may not add exactly due to rounding

The initial capital cost of $84.4 million, including directs costs, indirect costs and a contingency of $11.8 million (20% of direct costs). Sustaining capital of $38.6 million including a reclamation and closure, mining costs, infrastructure costs, EPCM and contingencies.  Capital costs were calculated during 2015 when work for the PEA was completed. Capital costs and operating costs may have changed since originally completing the NI 43-101 Technical Report dated June 30, 2015 and the PEA dated January 27, 2016.

Site Operation Cost

The Project is modelled as a near surface open pit heap leach mine with heap leach feed material trucked from three proximal deposits (Boin, Nyamebekyere, Sewum) to a central crushing and process facility.  Open pits have been designed with bench heights ranging between 10 - 20 metres, interramp slope angles ranging between 44 and 47 degrees for oxide material and 55 degrees for fresh material.  Life of mine operating costs (including royalties and refining fees) are $15.45/tonne processed as detailed in the following table.

Table 4 Site Operating Cost (in US$ Million)

DescriptionOperating Cost ($/tonne*)
Owner Operated
Mining (including waste and labour)9.19
Processing5.18
Environment, Infrastructure0.22
G & A, including mineral tenure fees0.87
Operating Costs15.45
Royalties and refining fees2.01
Cash Costs (Operating + Royalties and Refining)17.46
Sustaining Capital Costs1.56
Total All-in site costs 19.02
 
 
* Per metric tonne of heap leach feed

Numbers may not add exactly due to rounding
 

Operating costs have been calculated during 2015 when work on the PEA was completed.  Capital costs and operating costs may have changed since originally completing the NI 43-101 Technical Report dated June 30, 2015.

Table 5 Life of Mine Production Schedule

Description UnitsValue
Oxide tonnes processedmillion t16.60
Transitional tonnes processedmillion t5.15
Sulphide tonnes processedmillion t2.97
Tonnes processedmillion t24.72
Waste minedmillion t78.02
Gold gradeg/t0.91
Average Annual recovered goldTroy ounce61,749
Strip ratiow/o3.16:1

Infrastructure

The Enchi Gold Project is located in southwest Ghana, in the Aowin district of the Western Region, and is accessed from Accra on sealed roads via the regional port city of Takoradi or the mining center of Tarkwa.  The district capital, Enchi, is located 5 km west of the Project.  From either of these centers, access to Enchi (population 9,270) is available by paved and gravel roads.  The Enchi Project currently totals 568 km² with 50 km covering the Bibiani Shear Zone, a well-known gold belt in Ghana.  The Project is located 70 km southwest of the open pit and underground Chirano Mine owned and operated by Kinross and 90 km south of the Bibiani Mine (past production of 4 million ounces).  Ghana’s current electrical generation capacity of 2125 megawatt is made up of about 50% hydro and 50% thermal plants.  There is a 33-kilovolt line available near the Enchi property with a couple of options for connection routes depending on demand and capacity required, with the utility company ultimately deciding on the preferred set up.

Metallurgy and Processing

The current Study utilized 75% for the oxide and transitional gold recoveries and 73% for the sulphide gold recovery.  These recoveries are based on preliminary basic bottle roll tests on oxide material and assume processing configurations to be similar to other heap leach facilities in the region.  The initial tests show that cyanide leaching may be a viable option for the extraction of gold from the oxide domains.  Further work on the metallurgical behavior and physical constraints associated with heap leaching is still required to definitively select heap leaching as the best technical process option.

The PEA is preliminary in nature, and it 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.  Mineral resources that are not mineral reserves do not have demonstrated economic viability.  There is no certainty that the PEA will be realized.

Qualified Persons Statement

The PEA was prepared by WSP and authored by Todd McCracken, P.Geo. (Geology), Ms. Joanne Robinson, P.Eng. (Mining), Mr. Mireno Dhe Paganon, Eng, (Metallurgical and processing), Mr. Bruce White, PrEng. (Infrastructures), Mr. Paul Vermaak, Pr.Sci.Nat, (Environmental and social aspects), and Mr. Jean-Sebastien Houle, Eng. (financial). All individuals providing certifications are Independent Qualified Persons as defined by NI 43-101.

Mr. Gregory Smith, P. Geo., Vice President, Exploration of Pinecrest is a Qualified Person as defined by NI 43-101 and has prepared and approved the technical data and information in this news release.

About Pinecrest Resources Ltd.

Pinecrest Resources Ltd. is a British Columbia corporation that is based in Vancouver, B.C. The Company engages principally in the acquisition, advancement and development of precious mineral properties. The Company is presently advancing and developing its 100% owned Enchi gold project located in South West Ghana. Major shareholders of the Company include Red Back Mining Ghana Ltd. (a wholly-owned subsidiary of Kinross Gold Corporation) and management.

On Behalf of the Board of Directors

PINECREST RESOURCES LTD.

Signed “Ryan King”

Ryan King,

President & CEO, Director

For further information, please contact:

Ryan King, President & CEO, Director



Telephone: (604) 628-1012

The TSX Venture Exchange has neither approved nor disapproved the contents of this press release.

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

Cautionary Note Regarding Forward Looking Statements

This news release contains certain forward-looking statements. Any statements that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects” or does not expect”, “is expected”, anticipates” or “does not anticipate” “plans”, “estimates” or “intends” or stating that certain actions, events or results “ may”, “could”, “would”, “might” or “will” be taken, occur or be achieved) are not statements of historical fact and may be “forward-looking statements”. Forward-looking statements are subject to a variety of risks and uncertainties which could cause actual events or results to materially differ from those reflected in the forward-looking statements.

Safe Harbor Statement under the United States Private Securities Litigation Reform Act of 1995: Except for the statements of historical fact contained herein, the information presented constitutes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements including but not limited to those with respect to the price of gold, potential mineralization, reserve and resource determination, exploration results, and future plans and objectives of the Company involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievement of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. There can be no assurance that such statements will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements.

EN
06/11/2019

Underlying

To request access to management, click here to engage with our
partner Phoenix-IR's CorporateAccessNetwork.com

Reports on Pinecrest Resources Ltd.

 PRESS RELEASE

Pinecrest Announces Name Change to Newcore Gold Ltd.; Common Shares to...

Pinecrest Announces Name Change to Newcore Gold Ltd.; Common Shares to Start Trading Under New Name and Symbol “NCAU” NOT FOR DISTRIBUTION TO UNITED STATES NEWSWIRE SERVICES OR DISSEMINATION IN THE UNITED STATES VANCOUVER, British Columbia, Aug. 06, 2020 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (TSX-V: PCR) (the "Company" or "Pinecrest") is pleased to announce that effective Monday, August 10th, 2020, the Company’s common shares will commence trading on the TSX Venture Exchange under the Company's new name, Newcore Gold Ltd. (“Newcore”) and its new trading symbol "NCAU".  Newcore wil...

 PRESS RELEASE

Pinecrest Announces Closing of $3.0 Million Financing

Pinecrest Announces Closing of $3.0 Million Financing NOT FOR DISTRIBUTION TO UNITED STATES NEWSWIRE SERVICES OR DISSEMINATION IN THE UNITED STATES VANCOUVER, British Columbia, June 17, 2020 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (TSX-V: PCR) (the "Company" or "Pinecrest") is pleased to announce the closing of the non-brokered private placement of 15,000,000 common shares (the “Private Placement”) previously announced on May 19th, 2020 at a price of $0.20 per common share for gross proceeds of $3.0 million. Post financing the Company has 79,951,297 common shares issued and outstan...

 PRESS RELEASE

Institutional Investors Purchase Kinross’ 17% Stake in Pinecrest Res...

Institutional Investors Purchase Kinross’ 17% Stake in Pinecrest Resources NOT FOR DISTRIBUTION TO UNITED STATES NEWSWIRE SERVICES OR DISSEMINATION IN THE UNITED STATES VANCOUVER, British Columbia, June 08, 2020 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (TSX-V: PCR) (the "Company" or "Pinecrest") is pleased to announce Ruffer LLP along with other institutional investors based in London, Hong Kong, Canada and the United States have purchased 10,925,000 common shares of Pinecrest from Kinross Gold Corporation (“Kinross”) at a price of $0.36 per common share representing approximately 17...

 PRESS RELEASE

Pinecrest Announces $3,000,000 Non-Brokered Private Placement to Advan...

Pinecrest Announces $3,000,000 Non-Brokered Private Placement to Advance the Enchi Gold Project, Ghana, and Management and Board Changes NOT FOR DISTRIBUTION TO UNITED STATES NEWSWIRE SERVICES OR DISSEMINATION IN THE UNITED STATES VANCOUVER, British Columbia, May 19, 2020 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (TSX-V: PCR) (the "Company" or "Pinecrest") is pleased to announce that it intends to conduct a non-brokered private placement of up to 15,000,000 common shares ("Shares") of the Company at a price of $0.20 per share for gross proceeds of up to $3,000,000 (the "Private Place...

 PRESS RELEASE

Pinecrest’s Enchi Gold Project Update

Pinecrest’s Enchi Gold Project Update VANCOUVER, British Columbia, Nov. 06, 2019 (GLOBE NEWSWIRE) -- Pinecrest Resources Ltd. (“Pinecrest” or the “Company”) (TSX-V: PCR) announces that the Company is evaluating options to build value for its shareholders on the Company’s 100% owned Enchi Gold Project (“Enchi or “the Project”) in Ghana, West Africa.   As part of this review, given the recent rise in the gold price to US$1,500/oz and changes to both capital and operating costs since completion of the Preliminary Economic Assessment (the “PEA” or the “Study”) in 2016, the Company is evaluati...

ResearchPool Subscriptions

Get the most out of your insights

Get in touch