Canarc Resource Corp.

Published : January 06th, 2010

Updates NI 43-101 Preliminary Economic Assessment Report

( 0 vote, 0/5 ) Print article
  Article Comments Comment this article Rating Follow Company  
0
Send
0
comment
Keywords :   Gold Mine | Gold Mines |

 

Canarc Updates NI 43-101 Preliminary Economic Assessment Report, Improves Project Economics for the New Polaris Gold Mine Project, BC

Vancouver, Canada � January 6, 2010 - Canarc Resource Corp. (CCM: TSX and CRCUF: OTC-BB) announces that an updated NI 43-101 preliminary economic assessment report (�PEA�) by Moose Mountain Technical Services (Moose Mountain�) on the New Polaris gold mine project in northwestern British Columbia has significantly improved the estimated project economics for an 80,000 oz per year gold mine.

In the new base case preliminary economic model, higher gold prices appear to have a significant positive impact on the New Polaris gold mine project economics. Using new base case parameters for the gold price ($US 900 per oz), $CA /$US exchange rate (0.95) and cash costs (US$383 per oz), the updated Moose Mountain PEA generates a discounted (5%) after-tax Net Present Value (�NPV�) of CA$68.6 million with an after-tax Internal Rate of Return (�IRR�) of 25.8% and a 2.7 year pay-back period.

click here to view the video

Click here to listen to Chairman and CEO Bradford Cooke�s video commentary on this release: http://canarc.net/news/index.php?content_id=261

On a pre-tax basis, the undiscounted life-of-mine cash flow totals $153.6 million with a 32.0% IRR and a 2.6 year pay-back period.  Given the conceptual nature of the PEA, there is no certainty that the preliminary economic assessment will be realized.  However, Moose Mountain concludes that �the base case mine model for New Polaris has the potential for positive results and therefore further work is recommended to optimize the project and complete a feasibility study.�

Moose Mountain was retained by Canarc in 2007 to complete a PEA on New Polaris, the results were disclosed in a news release dated August 20, 2007 and their report was filed on SEDAR on October 4, 2007.  A revised economic analysis for New Polaris incorporating a higher gold price, lower $CA/$US exchange rate and new off-site treatment terms was disclosed in a news release dated January 7, 2009.  In November, 2009, the British Columbia Securities Commission (�BCSC�) notified Canarc that their review of both the 2007 Moose Mountain report and the 2009 Canarc news release identified issues of non-compliance with NI 43-101.  Today�s news release and the updated NI 43-101 preliminary economic assessment report by Moose Mountain were prepared at the request of the BCSC.

The base case mine model is summarized below:

 

Scheduled Resources

806,000 tonnes measured and indicated grading 13.2 gpt Au (after dilution) and  944,000 tonnes inferred grading 11.9 gpt Au (after dilution) and a 9 gpt cutoff

Production Rate

600 tonnes per day

Grade

12.5 grams per tonne (diluted 20%)

Recoveries

91% gold into concentrate

Output

80,000 oz gold per year

Mine life

8 years

 

 

The updated preliminary economic parameters are as follows:

Gold Price

US$ 900 per oz

Exchange Rate

US$ 0.95 = CA$ 1.00

Capital Cost

CA$90.5 million

Cash Cost

US$ 383 per oz  (excluding off-sites)

 

 

Cash Flow (LoM)

Pre-Tax                                           After-Tax
CA $153.6 million                          CA$103.6 million

NPV (5%)

CA$104.9 million                           CA$  68.6 million

NPV (8%)

CA$  83.2 million                           CA$  52.9 million

NPV (10%)

CA$  71.0 million                           CA$  44.1 million

 

 

 

Pre-Tax                                           After Tax

Internal Rate of Return

32.0%                                                25.8%

Payback Period   

2.6 years                                            2.7 years

 

The New Polaris gold mine project is located in northwestern British Columbia about 100 kilometres (�km�) south of Atlin, BC and 60 km northeast of Juneau, Alaska.  There is no road access at present to the property but year-round access is available via light aircraft from either Juneau or Atlin to a 400 metre (�m�) airstrip on the property, and summer access is possible via shallow draft barge from Juneau.

The property consists of 61 contiguous Crown-granted mineral claims and one modified grid claim covering 2,100 acres.  All claims are 100% owned and held by New Polaris Gold Mines Ltd., a wholly owned subsidiary of Canarc, subject to a 15% net profit interest held by Rembrandt Gold Mines Ltd. that can be reduced to a 10% net profit interest.

The deposit is an early Tertiary, mesothermal gold mineralized vein system occupying shear zones cross-cutting late Paleozoic andesitic volcanic rocks.  It was mined by underground methods from 1938 to 1942, and from 1946 to early 1951, producing approximately 245,000 oz gold from 740,000 tonnes of ore at an average grade of 10.3 gpt gold based on a historic cutoff grade of around 4.5 gpt gold.  Three main veins (�AB, C and Y�) were mined to a maximum depth of 150 m and have been traced by drilling for up to 1000 m along strike by up to 800 m down dip, still open for expansion.

The gold is refractory and occurs dominantly in finely disseminated arsenopyrite within the stock-work veins and altered wall-rocks.  The next most abundant mineral is pyrite, followed by minor stibnite and a trace of sphalerite.  Individual mineralized zones range up to 250 m in length and up to 14 m in width but mineralized widths more commonly average around 2 to 5 m.

Canarc explored the �C� vein system between 1988 and 1997, and carried out infill drilling in 2003 through 2006, to better define the continuity and grade of the vein systems.  The total New Polaris database consists of 1,056 diamond drill holes with a total of 31,514 sample intervals.  An NI 43-101 resource estimate by Giroux Consultants Ltd. dated March 14, 2007 was based on ordinary kriging of 192 recent drill holes and 1,432 gold assay intervals constrained within four main mineralized zones.

Using a 9 gram per tonne (gpt) gold cutoff grade, the measured in-situ resource totaled 173,000 tonnes grading 14.4 gpt gold and the indicated in-situ resource totaled 696,000 tonnes grading 15.1 gpt gold for a total of 870,000 tonnes measured and indicated grading 15.0 gpt gold, containing 419,000 oz gold.  An additional inferred in-situ resource was estimated at 1,149,000 tonnes grading 14.1 gpt gold containing 519,000 oz gold. 

This preliminary economic assessment is based on resources, not reserves, and a portion of the modeled resources in the mine plan are in the inferred resource category. Given the inherent uncertainties of resources, especially inferred resources compared to reserves, the New Polaris gold mine project cannot yet be considered to have proven economic viability.  However, the mine plan only takes into account approximately 75% of the total estimated resources at a 9 gpt cut-off grade.

The Net Present Values are life of mine net cash flows shown at various discount rates.  The Internal Rates of Return assume 100% equity financing.  Cash costs include all site-related costs to produce a gold-sulphide concentrate but offsite costs for concentrate transportation and processing were treated as deductions against sales. The preferred processing alternative entails reducing the ore to a bulk gold-sulphide concentrate and shipping the concentrate to existing autoclave facilities in Nevada for the production of dore gold bars.

The project economics are most sensitive to variations in the gold price and least sensitive to changes in capital and operating costs, as shown by the following sensitivity analysis:

 

New Polaris       AFTER-TAX CASH FLOW SENSITIVITY ANALYSIS

Description of Sensitivity

NPV (5%)

NPV (8%)

NPV (10%)

 

 

 

 

 

CAD (000)

CAD (000)

CAD (000)

 

 

 

 

 

 

 

 

 

 

 

 

Gold $US700/oz  -22%

 $       6,898

($     1,333)

($     5,883)

 

 

 

 

Gold $US800/oz  -11%

 $     37,961

 $     26,072

 $     19,431

 

 

 

 

Base Case $US900/oz

 $     68,625

 $     52,934

 $     44,132

 

 

 

 

Gold $US1000/oz  +11%

 $     99,136

 $     79,582

 $     68,590

 

 

 

 

Gold $US1100/oz  +22%

 $   129,516

 $   106,044

 $     92,831

 

 

 

 

 

 

 

 

 

 

 

 

Grade -10%

 $     41,041

 $     28,778

 $     21,924

 

 

 

 

Grade -5%

 $     54,895

 $     40,942

 $     33,126

 

 

 

 

Base Case Grade  12.5 gpt

 $     68,625

 $     52,934

 $     44,132

 

 

 

 

Grade +5%

 $     82,355

 $     64,925

 $     55,138

 

 

 

 

Grade +10%

 $     96,085

 $     76,917

 $     66,144

 

 

 

 

 

 

 

 

 

 

 

 

Capital Cost -10%

 $     73,625

 $     57,917

 $     49,093

 

 

 

 

Capital Cost -5%

 $     71,125

 $     55,425

 $     46,613

 

 

 

 

Base Case $90M Capital

 $     68,625

 $     52,934

 $     44,132

 

 

 

 

Capital Cost +5%

 $     66,125

 $     50,442

 $     41,652

 

 

 

 

Capital Cost +10%

 $     63,625

 $     47,951

 $     39,172

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cost -10%

 $     80,415

 $     63,261

 $     53,360

 

 

 

 

Operating Cost -5%

 $     74,520

 $     58,097

 $     48,881

 

 

 

 

Base Case

 $     68,625

 $     52,934

 $     44,132

 

 

 

 

Operating Cost +5%

 $     62,730

 $     47,770

 $     39,383

 

 

 

 

Operating Cost +10%

 $     56,835

 $     42,606

 $     34,634

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate $0.85  -10%

 $     97,327

 $     78,013

 $     67,156

 

 

 

 

Exchange rate $0.90  -5%

 $     82,184

 $     64,781

 $     55,009

 

 

 

 

Base Case $0.95

 $     68,625

 $     52,934

 $     44,132

 

 

 

 

Exchange rate $1.00  +5%

 $     56,414

 $     42,264

 $     34,337

 

 

 

 

Exchange rate $1.05  +10%

 $     45,276

 $     32,488

 $     25,336

 

 

 

 

 

The Qualified Person (�QP�) pursuant to NI 43-101 for the updated preliminary economic assessment report is Jim Gray, P. Eng.

Canarc Resource Corp. is a growth-oriented, gold exploration company listed on the TSX (CCM) and the OTC-BB (CRCUF).  Canarc is currently focused on seeking a partner to advance its New Polaris gold mine project in north-western British Columbia to the feasibility stage and on acquiring attractive new gold exploration and mining projects in North America.  Barrick Gold Corp. is a shareholder.

CANARC RESOURCE CORP.

Per:

/s/ Bradford J. Cooke

Bradford J. Cooke

Chairman and C.E.O.

For more information, please contact Gregg Wilson at Toll Free: 1-877-684-9700, tel: (604) 685-9700, fax: (604) 685-9744, email: info@canarc.net or visit our website, www.canarc.net.

CAUTIONARY DISCLAIMER � FORWARD LOOKING STATEMENTS

Certain statements contained herein constitute "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995.  All statements that are not historical facts, including without limitation statements regarding future estimates, plans, objectives, assumptions or expectations of future performance, are "forward-looking statements". We caution you that such "forward-looking statements" involve known and unknown risks and uncertainties, as discussed in the Company's filings with Canadian and United States securities agencies.  The Company expressly disclaims any obligation to update any forward-looking statements other than as required by applicable law. We seek safe harbour.

 

 

 

Canarc Resource Corp.

DEVELOPMENT STAGE
CODE : CCM.TO
ISIN : CA13722D1015
Follow and Invest
Add to watch list Add to your portfolio Add or edit a note
Add Alert Add to Watchlists Add to Portfolio Add Note
ProfileMarket
Indicators
VALUE :
Projects & res.
Press
releases
Annual
report
RISK :
Asset profile
Contact Cpy

Canarc Res. is a gold development stage company based in Canada.

Canarc Res. holds various exploration projects in Canada.

Its main asset in development is NEW POLARIS in Canada and its main exploration properties are BENZDORP GOLD PROJECT in Suriname and TAY-LP in Canada.

Canarc Res. is listed in Canada, in Germany and in United States of America. Its market capitalisation is CA$ 65.3 millions as of today (US$ 48.2 millions, € 43.4 millions).

Its stock quote reached its highest recent level on April 19, 1996 at CA$ 3.00, and its lowest recent point on March 27, 2020 at CA$ 0.03.

Canarc Res. has 221 310 000 shares outstanding.

Your feedback is appreciated, please leave a comment or rate this article.
Rate : Average note :0 (0 vote) View Top rated
 
Annual reports of Canarc Resource Corp.
2008 Annual Report
Financings of Canarc Resource Corp.
3/15/2016Closes $449,500 Second Tranche of Private Placement Financin...
3/7/2016Arranges $8 Million Debt Financing to Develop El Compas Gold...
3/3/2016Closes $1.6 M First Tranche of Private Placement Financing
2/16/2016Arranges CA$2.0 Million Private Placement Financing; Provide...
9/22/2015Closes $0.69 M Private Placement Financing and Extends Warra...
3/18/2014Closes $1.06 M Private Placement Financing
2/24/2014and Pan American Goldfields Sign Letter of Intent With Respe...
1/31/2014Closes Fully Subscribed Private Placement Financing
1/21/2013Closes Final Tranche of Non-Brokered Private Placement
10/1/2012Closes CAD$1.1 Million Brokered Private Placement
9/14/2012Signs Letter of Intent for a CA$1.1 Million in Private Place...
2/25/2011Closes $300,000 Convertible Debenture
11/9/2009Closes CA$37,350 in Private Placement Financing
11/2/2009Arranges CA$40,000 in Private Placement Financing
10/26/2009Closes CA$960,000 in Two Private Placement Financings
12/1/2008Closes $100,000 Private Placement Financing
11/10/2008Revises Terms of Private Placement Financing
9/30/2008Arranges CA$600,000 Private Placement Financing
7/25/2007Closes CA$1.1 Million Private Placement Financing
6/26/2007Arranges CA$1 Million Private Placement Financing
3/21/2006(New Polaris)closes CA$3.5 million flow-through financing for New Polaris...
Nominations of Canarc Resource Corp.
11/12/2013Appoints New Director
Financials of Canarc Resource Corp.
8/6/2013Review of Second Quarter and Outlook for Third Quarter, 2013
10/23/2012Review of Third Quarter and Outlook for Fourth Quarter, 2012
7/17/2012Shareholder Update-Review of Second Quarter and Outlook for ...
7/13/2011Shareholder Update; Review of Second Quarter and Outlook for...
11/12/2008Shareholder Update Third Quarter Review 2008
8/6/2008Second Quarter Review 2008
5/13/2008First Quarter Review 2008
7/30/2007Shareholder Update - Second Quarter Review 2007
Project news of Canarc Resource Corp.
7/31/2017Canarc Reports High Grade Gold in Surface Rock Samples at Fo...
2/7/2014Announces Retirement of VP Exploration
5/15/2013to Purchase Two Windfall Hills Gold Properties Northwest of ...
7/31/2012(New Polaris)Reduces Estimated Cost of Feasibility Program for New Polar...
4/18/2012Buying Gold? Why Not Buy a Gold Mine? Why We Are Buying Cana...
12/15/2011Season's Greetings from Carnac Resource Corp.
4/25/2011Options Two Gold Properties Northwest of Richfield’s Blackwa...
1/6/2010(New Polaris)Updates NI 43-101 Preliminary Economic Assessment Report
11/12/2009(Tay-lp)Drill Program Intersects Gold at Tay–LP Property, Yukon
1/7/2009(New Polaris)Announces Improved Economic Outlook for New Polaris Gold Min...
8/20/2007(New Polaris)Preliminary Assessment Indicates Positive Results for New Po...
4/19/2006Shareholder update
Corporate news of Canarc Resource Corp.
7/12/2016Canarc Provides Update on Strategic Plans
6/22/2016Canarc Announces Results of its Annual General Meeting
5/30/2016Canarc Completes Sale of Oro Silver and the El Compas Mine P...
5/9/2016Canarc Sells El Compas Mine Project to Endeavour Silver for ...
2/1/2016Canarc Leases Permitted “La Plata” Processing Plant in Zacat...
1/19/2016Canarc Reports Positive Preliminary Economic Assessment For ...
1/14/2016Canarc Reports NI 43-101 Resource Estimate For the El Compas...
1/11/2016Canarc Appoints General Manager for El Compas Gold-Silver Mi...
10/30/2015Canarc Closes Acquisition of Oro Silver and its El Compas Go...
10/19/2015Canarc to Lease Fully Permitted Processing Plant in Zacateca...
10/14/2015Canarc Begins Preliminary Economic Assessment Report on El C...
10/8/2015Canarc Signs Definitive Agreement to Acquire Oro Silver and ...
10/8/2015IIROC Trade Resumption - CCM
10/8/2015IIROC Trading Halt - CCM
9/22/2015Canarc Closes $0.69 M Private Placement Financing and Extend...
8/25/2015Canarc Arranges CA$0.75 Million Private Placement Financing
8/25/2015Canarc Arranges CA $0.75 Million Private Placement Financing
7/21/2015Canarc Announces Positive Test Results for Metallurgical Tes...
2/25/2015Canarc Signs a C$10M Pre-Development and Earn-In Binding Agr...
2/25/2015IIROC Trade Resumption - CCM
2/25/2015IIROC Trading Halt - CCM
1/15/2015IIROC Trade Resumption - ACR.UN; CCM
1/14/2015Canarc Provides Corporate Update on Plans for 2015
1/14/2015IIROC Trading Halt - CCM
10/27/2014Canarc Stakes Claims at Windfall Hills, Provides Corporate U...
10/16/2014Canarc Resource Confirms Termination of Share Exchange Agree...
10/9/2014Canarc Drilling Intersects 1.54 gpt AuEq over 28 Meters Near...
9/3/2014TSX Delisting Review - Canarc Resource Corp. (Symbol: CCM)
9/3/2014Canarc Satisfies TSX Continued Listing Requirements
8/8/2014TSX Delisting Review - Canarc Resource Corp. (Symbol: CCM)
6/27/2014to Drill Windfall Hills Project and Raise Flow-Through Finan...
2/4/2014Mr Brad Cooke, Chairman and Catalin Chiloflischi, CEO interv...
1/14/2014Appoints New CEO, Grants Stock Options, Announces Financing
6/26/2013Reports Results of Annual General Shareholder Meeting
2/4/2013Forms Strategic Mine Acquisitions Partnership with Canford
6/6/2012Shareholders Approve All Resolutions at AGM
6/4/2012Retains Financial Advisor to Evaluate Strategic Alternatives
3/29/2012Launches Social Media Presence
3/26/2012Review of 2011 and Outlook for 2012
3/21/2012Arranges Cdn$200,000 Demand Loan From Directors and Employee...
12/7/2011Defines Gold-Silver Anomalies at Windfall Hills Project Nort...
9/13/2011Amends Tay LP Agreement
5/31/2011Stakes Two More Gold Properties in Central British Columbia
5/19/2011Sells Relief Canyon Assay Lab to Great Basin Gold
5/11/2011Stakes Large Gold Property Northwest of Richfield’s Blackwat...
4/12/2011(New Polaris)s Preliminary Economic Assessment of New Polaris Gold Mine P...
3/21/2011Cap-Ex Returns Tay LP Property to Canarc
3/27/2009audited financial statements for the year ended December 31,...
9/29/2008Caza Gold Retires $300,000 Debt Financing; Options Los Angel...
9/4/2008Gold near $800 - Oversold but still Vulnerable
7/24/2008CPM Precious Metals Advisory
6/18/2008TSX Approves Caza Gold Spin-Out By Way of a Plan of Arrangem...
4/30/2008Shareholders Approve All Resolutions at Annual and Special G...
3/3/2008To Hold Annual And Special Shareholders Meeting on April 29,...
1/30/2008 to Exhibit at World Outlook Financial Conference
1/23/2008Shareholder Update
11/19/2007 To Spin-Out Its Mexican Gold Projects To Subsidiary Company...
9/20/2007 Enters Option and Joint Venture Agreement with EXMIN Resour...
8/22/2007TOP-20 Introduction: Canarc Resource Corp - The Gold Discove...
Comments closed
 
Latest comment posted for this article
Be the first to comment
Add your comment
TORONTO (CCM.TO)FRANKFURT (CAN.F)
0.295-1.67%0.110+27.91%
TORONTO
CA$ 0.295
09/06 12:12 -0.010
-1.67%
Prev close Open
0.300 0.300
Low High
0.295 0.300
Year l/h YTD var.
0.180 -  0.310 40.48%
52 week l/h 52 week var.
0.180 -  0.310 31.11%
Volume 1 month var.
2,000 3.51%
24hGold TrendPower© : 4
Produces
Develops Gold
Explores for Gold
 
 
 
Analyse
Interactive chart Add to compare
Interactive
chart
Print Compare Export
Last updated on : 1/23/2010
You must be logged in to use the porfolio and watchlists (free)
Top Newsreleases
MOST READ
Annual variation
DateVariationHighLow
202440.48%0.310.17
202316.67%0.280.17
2022-56.10%0.440.17
2021-46.75%0.860.37
20201183.33%0.950.03
 
5 years chart
 
3 months chart
 
3 months volume chart
 
 
Mining Company News
Plymouth Minerals LTDPLH.AX
Plymouth Minerals Intersects Further High Grade Potash in Drilling at Banio Potash Project - Plannin
AU$ 0.12-8.00%Trend Power :
Santos(Ngas-Oil)STO.AX
announces expected non-cash impairment
AU$ 6.94-1.14%Trend Power :
OceanaGold(Au)OGC.AX
RELEASES NEW TECHNICAL REPORT FOR THE HAILE GOLD MINE
AU$ 2.20+0.00%Trend Power :
Western Areas NL(Au-Ni-Pl)WSA.AX
Advance Notice - Full Year Results Conference Call
AU$ 3.86+0.00%Trend Power :
Canadian Zinc(Ag-Au-Cu)CZN.TO
Reports Financial Results for Q2 and Provides Project Updates
CA$ 0.12+4.55%Trend Power :
Stornoway Diamond(Gems-Au-Ur)SWY.TO
Second Quarter Results
CA$ 0.02+100.00%Trend Power :
McEwen Mining(Cu-Le-Zn)MUX
TO ACQUIRE BLACK FOX FROM PRIMERO=C2=A0
US$ 8.41-3.67%Trend Power :
Rentech(Coal-Ngas)RTK
Rentech Announces Results for Second Quarter 2017
US$ 0.20-12.28%Trend Power :
KEFIKEFI.L
Reduced Funding Requirement
GBX 0.59+1.21%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
CA$ 0.05+0.00%Trend Power :
Imperial(Ag-Au-Cu)III.TO
Closes Bridge Loan Financing
CA$ 2.06-0.96%Trend Power :
Guyana Goldfields(Cu-Zn-Pa)GUY.TO
Reports Second Quarter 2017 Results and Maintains Production Guidance
CA$ 1.84+0.00%Trend Power :
Lundin Mining(Ag-Au-Cu)LUN.TO
d Share Capital and Voting Rights for Lundin Mining
CA$ 11.47-4.50%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
CA$ 0.30-1.67%Trend Power :
Havilah(Cu-Le-Zn)HAV.AX
Q A April 2017 Quarterly Report
AU$ 0.18+5.71%Trend Power :
Uranium Res.(Ur)URRE
Commences Lithium Exploration Drilling at the Columbus Basin Project
US$ 6.80-2.86%Trend Power :
Platinum Group Metals(Au-Cu-Gems)PTM.TO
Platinum Group Metals Ltd. Operational and Strategic Process ...
CA$ 1.60-3.03%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
US$ 41.34-1.76%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
CA$ 8.66-0.35%Trend Power :
Terramin(Ag-Au-Cu)TZN.AX
2nd Quarter Report
AU$ 0.04+0.00%Trend Power :
Take advantage of rising gold stocks
  • Subscribe to our weekly mining market briefing.
  • Receive our research reports on junior mining companies
    with the strongest potential
  • Free service, your email is safe
  • Limited offer, register now !
Go to website.