Majestic Gold Corp. is a gold mining company with operations in China. The document provides an overview of Majestic's Song Jiagou gold project located in Shandong Province, China, including its exploration history, resource estimates, preliminary economic assessment, projected cash flows, and sensitivity analysis. It also provides corporate information on Majestic Gold Corp.'s management, timeline, and stock exchange listing.
6. Corporate Timeline
2003 2004 2005 2006 2007 2008 2009 2010 2011
• Agreements • 2004 work • Surface results • Drill and trench • 2006 work • 2008 work • Sale
signed to program begins results program results program results
• Positive drill
evaluate China
projects • Drill program results • NI 43-101
begins Resource
• 2005 work
• Sawayaerdun Estimate
• Trench results programs begin
Joint Venture
• 2006 work
signed • Positive drill • Surface results
programs begin
results
• Drill and trench
results
• Muping/ Fushan • Surface and • Positive drill • Positive drill • Positive drill • Acquisition of • Wardrop
(“Shandong”) underground results results results interest in Song Preliminary
Cooperation sample results Jiagou -94% Economic
Agreements • NI 43-101 • Revised NI Assessment
• Underground Resource 43-101 • Mining
signed
sample results Estimate Resource operations • New mill near
• 2004 work Estimate commenced completion
• 2005 work • 2006 work
program begins
programs begin programs begin • Bulk sampling • Mill construction
commenced begins
• Song Jiagou drill • Underground
results sample results • Revised NI
43-101
• Positive drill
Resource
results
Estimate
• Positive drill
results
2011 Majestic Gold Corp. 6
7. Project “Song Jiagou” – Jiaodong Peninsula
The
Song
Jiagou
Property
is
located
on
the
Jiaodong
Peninsula
in
Muping
County,
the
Shandong
Province,
the
People's
Republic
of
China.
2011 Majestic Gold Corp. 7
9. Project “Song Jiagou” – Exploration
2003 Signed JV Agreement to earn 60% of 13 licenses (including Song Jiagou)
2004 541m of channel samples in cross cuts - average 1.5 g/t over 95.4m (incl. 2.6 g/t over 47.5m)
Results indicated bulk-mineable target
2005 26 holes drilled totaling 7,300m - tested near-surface and down-dip extension of
near-vertical, high-grade mineralized fault zones
550m long, 500m wide, and up to 600m deep mineralized zone
Initial resource estimate delivered >400,000 oz with limited data
2006 9 holes drilled on surface totaling 3,700m (infill), underground drilling on all levels (1,000m)
Channel sampling L1 and L2
Prepared detailed geological / structural model
Revised Resource Estimate (~1,200,000 oz)
2007/ 08 Trenching program to test the grades and widths of the gold mineralization on surface
5,000m of surface core drilling to further delineate near surface gold
2009 1,000m surface drilling
2010 Revised Resource Estimate (~3,000,000 oz)
Mine operations commenced (at 1,400 tpd) – Mine expansion underway (to 7,400 tpd)
Negotiated and closed acquisition of remaining 40% interest, land rights
and processing facilities
2011 Majestic Gold Corp. 9
10. Project “Song Jiagou” – Resource Estimate
• NI 43-101 Resource Estimate (October 18, 2010)
Category Tonnes (t) Ounces (oz) Grade (g/t) Cut-off (g/t)
Indicated 33,739,586 1,244,211 1.147 0.30 g/t
Inferred 38,812,054 1,830,576 1.467 0.30 g/t
Potentially Mineable Resources
Tonnes Grade, Au (g/t)
Classification*
Indicated 29,875,527 1.201
Inferred 22,806,473 1.936
*Potentially Mineable Resources include the inferred mineral resources and are not mineral reserves.
2011 Majestic Gold Corp. 10
13. Project “Song Jiagou” – Costs
Capital Costs* 000’s US$
Pre-production (pre-strip) 0
Initial Capital 64,377
Initial Working Capital 7,120
Sustaining Working Capital 64,787
TOTAL CAPITAL COSTS 129,163
Operating Costs* US$/tonnes milled
Mining, Process and Transport 10.72
G&A and Quality Control 0.95
TOTAL OPERATING COSTS 11.67
*Wardrop Engineering Inc. Preliminary Economic Assessment, January 2011.
2011 Majestic Gold Corp. 13
15. Revenue and Cash Flow
Revenue and Cash Flow
275,000,000 1,600,000,000
250,000,000
1,400,000,000
225,000,000
Cumulative Cash Flow (CA$)
1,200,000,000
200,000,000
175,000,000 1,000,000,000
150,000,000
CA $
800,000,000
125,000,000
100,000,000 600,000,000
75,000,000
400,000,000
50,000,000
200,000,000
25,000,000
0 0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Year 11
Year 12
Year 13
Year 14
Year 15
Year 16
Year 17
Year 18
Year 19
Year 20
Year 21
Year 22
Revenues Pre Tax Cash Flow Cumulative Cash Flow
2011 Majestic Gold Corp. 15
16. Gold For Sale
Gold for Sale and Cost per Ounce
300000 1000
900
250000
800
700
200000
600
Cost (US$)
OZ
150000 500
400
100000
300
200
50000
100
0 0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Year 11
Year 12
Year 13
Year 14
Year 15
Year 16
Year 17
Year 18
Year 19
Year 20
Year 21
Year 22
Gold for Sale Cost per oz
2011 Majestic Gold Corp. 16
17. Net Present Value – Economic Returns
Project NPV Unit Pre-Tax
14.0% discount rate million US$ 381
12.0% discount rate million US$ 446
10.0% discount rate million US$ 525
8.0% discount rate million US$ 624
Project IRR 78.6%
Payback years 1.4
Mine Life years 22
2011 Majestic Gold Corp. 17