Majestic Gold Corp.

Published : January 20th, 2011

Wardrop Delivers Positive Preliminary Assessment for Songjiagou Gold Project

( 0 vote, 0/5 ) Print article
  Article Comments Comment this article Rating Follow Company  


Majestic Gold wardrop delivers positive preliminary assessment for songjiagou gold project






Majestic Gold Corp. (TSX-V:MJS - News)(Frankfurt:P5E - News) is pleased to announce that Wardrop, A Tetra Tech Company, ("Wardrop") has completed and delivered a positive Preliminary Assessment ("PA" or "Preliminary Assessment") for the Songjiagou Gold Project located in Shandong Province, People's Republic of China.

Highlights are as follows:


--  Net Present Value of US $525 million using a 10% discount rate

--  Internal Rate of Return of 78.6%

--  Payback in 1.4 years

--  Total gold production of 2.324 million ounces (average 105,645 oz/yr)
    for life-of-mine

--  Life-of-Mine strip ratio 1.87 : 1 (waste to ore)

--  Mine-Life of 22 years.

"The Preliminary Assessment provided by Wardrop has exceeded our expectations and will form the basis for our continued development of the Songjiagou project," stated Rod Husband, President and CEO of Majestic Gold Corp.

A summary of the main sections of the Preliminary Assessment are as follows:


In 2006, Wardrop prepared a National Instrument 43-101 (NI 43-101) compliant, resource estimate of the Songjiagou deposit. On the basis of additional data collected during 2006, Wardrop prepared an updated estimate in late 2007.

In April 2010 Wardrop completed an update of the 2007 resource estimate to take into account assay results from surface core drilling and trenching that were carried out during 2007, as well as depletion from surface mining since the time of the last estimate. Depletion attributable to underground mining during the same interval was negligible.

The April 2010 updated resource estimate was made using an un-rotated block model, which is to say the blocks in the model were oriented orthogonally east-west and north south. In October 2010, Majestic requested that the estimate be redone using a block model rotated parallel to the trend of the deposit as well as a lower cutoff (0.3 g/t versus 0.4 g/t gold).

The lower threshold grade (0.3 versus 0.4 g/t) is attributable to a lower cost for contract mining and milling that Majestic negotiated during the period between the two estimates.

The rotated orientation is consistent with previous estimates and also aligns the block model with cross-sections that are cut perpendicular to the strike of the deposit. The change in block model orientation as well as the decrease in cutoff grade resulted in an overall enhancement of both estimated tonnes and grade. This report incorporates those changes. There has been no change in the underlying data between the April 2010 estimate and the current estimate.

The resource used in preparation of the Preliminary Assessment is tabulated as follows:


                                           Au   (ii)Au     Ounces     Ounces
(i)Resource        Cut-off              Uncap      Cap         Au         Au
Category             (g/t)      Tonnes    g/t      g/t      Uncap        Cap
Indicated             0.30  33,739,586  1.384    1.147  1,501,298  1,244,211
Inferred              0.30  38,812,054  1.500    1.467  1,871,755  1,830,576

(i) The preliminary assessment 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 assessment will be
realized. All figures have been rounded to reflect the relative accuracy of
the estimates.
(ii) gold grades were capped at 40.0 g/t

Open pit optimization was carried out using Whittle™ 4.3 which uses a series of Lerchs Grossman (LG) pit shells at different prices of gold to optimize the size of the pit while maximizing net present value (NVP) of the deposit. The resulting LG shells generated the highest discounted cash flow from the ore body at varying prices of gold. The LG shell used for optimization does not apply practical mining considerations and constraints.

The strategic planning using the generated LG pit resulted in the following potential mineable resources, which forms the basis of the preliminary Assessment:


(i)Potentially Mineable Resources
 Classification                                   Tonnes      Grade, Au(g/t)
Indicated                                     29,875,527               1.207
Inferred                                      22,806,473               1.936

(i)Potentially Mineable Resources include the inferred mineral resources and
are not mineral reserves.

Preliminary Production Schedule

The life-of-mine strip ratio is 1.87 to 1 (waste to ore). Total ounces contained in the resource are 3,074,787; of this 2,324,000 ounces are potentially recoverable as bullion during the mine operations at an average annual production of approximately 106,000 ounces per year.

The following table summarizes the information from the Preliminary Economic Assessment Production Schedule.


Preliminary Production Summary
                                Unit           Years 1-8                 LOM
Process Feed
Gold                             g/t                2.12                1.52

Material Mined
Mill Feed                         kt              18,494              52,682
Waste                             kt              47,746             100,377
Ore Mined                         kt              18,494              52,682

Strip Ratio                                         2.33                1.87

Total Production
Gold                             koz               1,152               2,324
Average Production
Gold                             koz                 144                 106

The following table details the planned Production Schedule for the Life-of-Mine:


Preliminary Production Schedule
        (i)Tonnes           Tonnes  Stock-         Tonnes         Mill
            Mined            Moved   pile  Tonnes     ROM         feed
        Including   Total to Stock-    to   Waste     Ore  Strip  Gold  Gold
        Stockpile   Mined     pile   Mill   Mined  Milled  Ratio Grade  Rec.
               Kt      kt       kt     kt      kt      kt      #   g/t   koz
Year 1      1,400   4,472               -   3,072   1,400   2.19 0.742    31
Year 2      2,442   7,644      237      -   4,965   2,442   1.85 3.431   256
Year 3      2,442   7,173      332      -   4,399   2,442   1.59 2.881   215
Year 4      2,442  10,500      344      -   7,714   2,442   2.77 1.868   139
Year 5      2,442   9,574      284      -   6,848   2,442   2.51 2.201   164
Year 6      2,442  10,354      304      -   7,608   2,442   2.77 1.696   126
Year 7      2,442   9,343      262      -   6,639   2,442   2.46 1.760   131
Year 8      2,442   9,150      207      -   6,501   2,442   2.45 1.803   134
Year 9      2,442   9,302      212      -   6,648   2,442   2.50 1.635   122
Year 10     2,442   7,640      222      -   4,976   2,442   1.87 1.316    97
Year 11     2,442   7,115      211      -   4,462   2,442   1.68 1.270    94
Year 12     2,442   6,671      202      -   4,027   2,442   1.52 1.450   107
Year 13     2,442   6,274      182      -   3,650   2,442   1.39 1.554   116
Year 14     2,442   6,006      185      -   3,379   2,442   1.29 1.539   115
Year 15     2,442   6,493      264      -   3,787   2,442   1.40 1.422   105
Year 16     2,442   6,772      319      -   4,011   2,442   1.45 1.162    86
Year 17     2,442   5,918      251      -   3,225   2,442   1.20 1.256    93
Year 18     2,442   5,871      316      -   3,113   2,442   1.13 1.226    90
Year 19     2,405   8,354      455     37   5,494   2,442   1.92 1.270    94
Year 20       754   3,289       82  1,688   2,453   2,442   2.93 0.486    34
Year 21     1,662   5,417      585    780   3,170   2,442   1.41 0.720    52
Year 22       363     604        5  2,079     236   2,442   0.64 0.478    33
 AVG       53,559 153,936    5,461  4,584 100,377  52,682   1.87 1.523 2,434
(i)Tonnes Mined Including Stockpile is Potentially Mineable Resources
category. The preliminary assessment 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 assessment
will be realized.

Capital Costs

Total capital costs are estimated at $129.2 million including initial capital, initial working capital and sustaining capital. The majority of sustaining capital is required in years 4 and 5 and consists mainly of capital required to expand tailings storage facilities. A more detailed breakdown of the capital costs is provided in the following table.


Capital Costs
                                                 000's US$
Pre-production (pre-strip)                               0
Initial Capital                                     64,377
Initial Working Capital                              7,120
Sustaining Capital                                  64,787
Total Capital Costs                                129,163

Operation Costs

Life-of-mine ("LOM") operating costs are estimated at US$11.67 per tonne milled, including mining, process and transportation costs based on the current contract terms. The details of these costs are tabulated as follows:


Operating Costs
                             US$/tonne milled
Mining, Process and Transport           10.72
G&A and Quality Control                  0.95
TOTAL OPERATING COSTS                   11.67

Operating Cash Flows

Operating cash flows based on pit optimization parameters employed by Wardrop indicate that in years 1-8 the mine will approximately produce a total of 1,152,000 ounces of gold (144,000 ounces annually) and generate US$841 million (US$105 million annually) in operating cash flow compared with life-of mine production of 2.32 million ounces of gold in concentrate (106,000 ounces annually) and operating cash flow of US$1.516 billion (US$68.9 million annually).

The projected cash flows are tabulated below:


Operating Cash Flow
                                         000's US$
Years 1-8
  Total                                    841,334
  Average                                  105,167
  Total                                  1,515,927
  Average                                   68,906

Economic Returns

Wardrop evaluated the economic viability of the Songjiagou project using pre-tax discounted cash flow analysis based on the engineering work and cost estimates discussed in the Preliminary Assessment. Over the life of the mine, Songjiagou is estimated to produce on average 106,000 ounces gold in concentrate per year. Total gold produced for LOM will be 2.324 million ounces; with a gold price of $973 per ounce and total operating cash flow of US$1,516 million, the total cash cost is US$745 million or US$321 per ounce of gold. The pre-tax Net Present Value is US$525 million and the IRR is 78.6%.

The following table illustrates the project NPV's using various discount rates besides the 10% base case.


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

Sensitivity Analysis

Sensitivity analysis was conducted for gold price, exchange rate, gold feed grade, operating costs and initial capital costs over a +/- 30% range. The results are shown in following table and graph.


Sensitivity Analysis (in US$
                                     NPV @ 10% discount rate
Variable                -30%    -20%    -10%      0%     10%     20%     30%
Gold Price               276     359     442     525     608     691     774
Exchange Rate            553     544     534     525     516     507     497
Gold Feed Grade          277     360     442     525     608     691     774
Operating Cost           586     566     545     525     505     485     464
Initial Capital Cost     542     536     531     525     520     514     508

As the table shows and the following graph illustrates, the main factors impacting the NPV are gold price and gold feed grade, while exchange rate, operating costs and initial capital costs have a much smaller effect on NPVs.

To view the graph titled "Pre-tax NPV @ 10% Sensitivity Analysis", please visit:

Based on the estimates in the Preliminary Economic Assessment, Majestic plans to move ahead with continued development of the project, including more detailed engineering studies and applications for mining permits.

The Preliminary Economic Assessment was prepared by Wardrop consultants, all of whom are independent of Majestic and are Qualified Persons as defined by section 1.4 of National Instrument 43-101. The QP's have reviewed and approved the information in this news release. The consultants (QPs) with their responsibilities are as follows:

Wardrop, under the direction of Greg Mosher, P.Geo., for all matters relating to geology and mineral resource estimate.

Wardrop, under the direction of Nory Narciso, P.Eng., for all matters relating to mine planning, mine design and report coordination.

Wardrop, under the direction of John Huang, P.Eng., for all matters relating to mineral processing, metallurgical testing, infrastructure, tailings management facility, environmental impact considerations, license and permit, operating and capital cost estimates and smelting terms.

Wardrop, under the direction of Miloje Vicentijevic, P.Eng., M.Eng. for all matters relating to economic analysis.

Mike Hibbitts, P.Geo VP Development and Exploration, and a Director of Majestic, has read and approved the information in this news release.

On Behalf of the Board of Directors


Rod Husband, P.Geo, President

This news release may contain forward-looking statements including but not limited to comments regarding the timing and content of upcoming work programs, geological interpretations, receipt of property titles, potential mineral recovery processes, etc. Forward-looking statements address future events and conditions and therefore, involve inherent risks and uncertainties. Actual results may differ materially from those currently anticipated in such statements.

Neither 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.



Majestic Gold Corp.

ISIN : CA5609121077
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
Projects & res.
Asset profile
Contact Cpy

Majestic Gold is a gold exploration company based in Canada.

Majestic Gold holds various exploration projects in China.

Its main asset in development is SONG JIAGOU in China and its main exploration property is SAWAYAERDUN in China.

Majestic Gold is listed in Canada, in Germany and in United States of America. Its market capitalisation is CA$ 41.1 millions as of today (US$ 32.8 millions, € 28.8 millions).

Its stock quote reached its highest recent level on March 14, 1997 at CA$ 2.00, and its lowest recent point on September 04, 2009 at CA$ 0.02.

Majestic Gold has 912 270 016 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 Majestic Gold Corp.
2008 Annual report
Nominations of Majestic Gold Corp.
10/29/2013Appoints New Directors, Adopts Advance Notice Policy
3/12/2013Appoints New Chief Financial Officer and Director
12/23/2009Appoints Vice President Development and Exploration
12/22/2009Appoints New Director
Project news of Majestic Gold Corp.
1/20/2011(Song Jiagou)Wardrop Delivers Positive Preliminary Assessment for Songjia...
4/15/2010(Song Jiagou)Provides Update on Song Jiagou Property
10/4/2007(Song Jiagou)Outlines 2007 Program For Song Jiaguo
Corporate news of Majestic Gold Corp.
1/29/2016Majestic Gold Corp. Reports 2015 Annual Results And Option G...
1/27/2016Majestic Gold Corp. Files Amended Technical Report
12/22/2015Majestic Gold Corp. Clarifies Disclosure Following Bcsc Revi...
8/28/2015Majestic Gold Corp. Reports 2015 Third Quarter Results
8/13/2015Shareholder Update
8/21/2013(Song Jiagou)Files NI43-101 Report on Updated Preliminary Economic Assess...
7/29/2013Completes Swap of Equity for Net Profits Interest
7/8/2013(Song Jiagou)SRK Delivers Updated Preliminary Economic Assessment for Son...
6/27/2013Announces Agreement to Swap Net Profits Interest for Equity ...
3/28/2013Contracts VantageWire for Marketing and Advertising Services
2/19/2013First Quarter Gold Production
2/1/2013Corporate Update
4/27/2011Provides Update on Mill Construction
4/23/2010Greatly Increases Resources at Its Songjiagou Project
2/25/2010 Announces Agreement to Acquire Remaining 40% of Muping Join...
1/27/2010Announces Resignation of Director and Establishes Board Comm...
10/18/2007Increases Ounces By 285% TO 1.2 MILLION OUNCES AT SONG JIAGO...
Comments closed
Latest comment posted for this article
Be the first to comment
Add your comment
CA$ 0.045
06/24 14:13 -0.010
Prev close Open
0.050 0.050
Low High
0.045 0.050
Year l/h YTD var.
0.045 -  0.080 -30.77%
52 week l/h 52 week var.
0.045 -  0.080 -25.00%
Volume 1 month var.
113,600 -18.18%
24hGold TrendPower© : 26
Develops Gold
Explores for Gold
Interactive chart Add to compare
Print Compare Export
Last updated on : 4/22/2010
You must be logged in to use the porfolio and watchlists (free)
Top Newsreleases
Annual variation
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 :
announces expected non-cash impairment
AU$ 7.58+2.71%Trend Power :
Oceana Gold(Au)OGC.AX
AU$ 2.83-4.07%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
US$ 0.47-7.33%Trend Power :
Rentech Announces Results for Second Quarter 2017
US$ 0.20-12.28%Trend Power :
Reduced Funding Requirement
GBX 0.53-10.32%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
CA$ 0.02+0.00%Trend Power :
Closes Bridge Loan Financing
CA$ 3.00+0.00%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$ 8.71-1.02%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
CA$ 0.30+7.14%Trend Power :
Q A April 2017 Quarterly Report
AU$ 0.25+4.17%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$ 1.79-6.28%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
US$ 59.37+2.73%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
CA$ 8.66-0.35%Trend Power :
2nd Quarter Report
AU$ 0.03+0.00%Trend Power :