SlideShare una empresa de Scribd logo
1 de 33
Descargar para leer sin conexión
Vancouver, March 2011
Cautionary Statement




2011 Majestic Gold Corp.                          2
Introduction




2011 Majestic Gold Corp.                  3
Management Team – Canada




2011 Majestic Gold Corp.                              4
Management Team – China




2011 Majestic Gold Corp.                             5
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
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
Project “Song Jiagou” – Jiaodong Peninsula




                                        Song Jiagou




2011 Majestic Gold Corp.                                                8
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
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
Project “Song Jiagou” – Resource




                                   Displaying Gold Capped >= 0.4 gr/t




              $700/oz
              $750/oz
              $800/oz
              $850/oz
              $900/oz                                                   Indicated
             $1000/oz
             $1100/oz                                                   Inferred
             $1200/oz                                                   Stopes
                            Total section thickness is 10 metres


2011 Majestic Gold Corp.                                                            11
Project “Song Jiagou” – Preliminary Assessment




2011 Majestic Gold Corp.                                                    12
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
Projected Cash Flows


MAJESTIC GOLD CORP CASH FLOWS

Production Schedule (000’s)

                       Year -1 Year 1    Year 2     Year 3    Year 4    Year 5    Year 6    Year 7    Year 8-10 Year 11-13 Year 14-16 Year 17-19 Year 20-22   TOTAL

Tonnes Mined                     4,472      7,644     7,173   10,500     9,574    10,354     9,343       26,092     20,060     19,271     20,143      9,310   153,936

Tonnes Waste                     3,072      4,965     4,399    7,714     6,848     7,608     6,639       18,125     12,139     11,177     11,832      5,859   100,377

Tonnes Milled                    1,400      2,442     2,442    2,442     2,442     2,442     2,442        7,326      7,326      7,326      7,326      7,326    52,682

Head Grade                        0.74       3.43      2.88      1.87      2.20      1.70      1.76        1.58       1.42       1.37       1.25       0.56
Gold to Concentrate
                                   31        256        215      139       164       126       131         354        317         305        277        119     2,434
(oz)
Gold for Sale (oz)                 29        248        208      134       158       120       126         337        301         289        263        111     2,324

Revenues                        27,927   241,527    202,809 130,143 153,343 116,929 122,619             328,113    292,692    281,546    255,955    107,833 2,261,436

Capital Expenditures   71,277    7,410    26,608     15,335      290       432       432       432        1,297      1,297      1,297      1,297      1,297   128,703

Operating Costs                 16,329    28,482     28,482   28,482    28,482    28,482    28,482       85,445     85,445     85,445     85,445     83,701   612,700
Resource
                                 1,089      9,512     7,981    5,108     6,025     4,587      4,811      12,866     11,468     11,028     10,020      4,197    88,693
Compensation Fee
Smelting Charges                  700       3,719     3,290    2,432     2,718     2,265     2,335        6,470      5,992      5,834      5,465      2,896    44,117

TOTAL COSTS                     24,828    64,602     51,797   33,880    34,939    33,501    33,726       99,608     98,211     97,771     96,762     89,196   758,820

Cost per oz                       865        260        249      253       222       279       268         295        326         338        368        805      326

Pre Tax Cash Flow                2,399   173,206    147,722   93,832 115,686      81,163    86,558      222,034    188,490    177,941    153,727     15,742 1,458,500




2011 Majestic Gold Corp.                                                                                                                                        14
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
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
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
Sensitivity Analysis



                                      Pre-Tax NPV @ 10% Sensitivity Analysis
                      900


                      800


                      700


                      600
        ($ 000,000)




                      500

                                                                       Gold Price
                      400

                                                                       Exchange Rate
                      300
                                                                       Gold Feed Grade
                      200
                                                                       Operating Cost
                      100
                                                                       Initial Capital Cost

                        0
                            -30%   -20%     -10%       0%        10%           20%            30%




2011 Majestic Gold Corp.                                                                            18
Corporate Profile


                             TSX Venture Exchange MJS
                           Frankfurt Stock Exchange A0BK1D
        As of January 31st, 2011 ( CAD)
        Shares Outstanding
        Issued                                                          499,826,309
        Options                                                          21,775,000
        Warrants (@ 0.10)                                                52,889,197

        Shares fully diluted                                            574,490,506
        Market Cap                                                  $ CA124,956,577
        Cash Position                                                $ CA 4,000,000
        Post Closing of Sale of Sawayerdun                           $ CA 4,750,000
        Recent Share Price                                                $ CA 0.25
        52-week high-low                                         $ CA 0.285 - $0.035

        TSX Venture Exchange:
         3 Mo Ave Daily Volume                          710,473 shares ($ CA133,568)
        12 Mo Ave Daily Volume                          732,681 shares ($ CA 93,783)
2011 Majestic Gold Corp.                                                               19
Contact Information


      Head Office:                                      Beijing Office:

       Majestic Gold Corp.                              Majestic Gold Corp.
       Suite 7730 - 1130 West Pender Street             509-C Building
       Vancouver, British Columbia V6E 4A4              Futongdong Ave.
       Canada                                           Fengheng International Center
                                                        Wangjing
       Telephone                    +1 (604) 681-4653   Beijing, 100102
       Fax                      +1 (604) 568-4902       China
       Toll Free                +1 (866) 282-8398

       www.majesticgold.net
       investors@majesticgold.net




2011 Majestic Gold Corp.                                                                20
Song Jiagou
                           Photo Gallery




2011 Majestic Gold Corp.                   21
Song Jiagou – Rapid Development




               May 2010                 November 2010        January 2011




2011 Majestic Gold Corp.                                                    22
Song Jiagou – Expanding Infrastructure


                                       Mill Construction




                                        August, 2010                August, 2010




2011 Majestic Gold Corp.                                                           23
Song Jiagou – Expanding Infrastructure


                                       Mill Construction




                                      December, 2010                January, 2011




2011 Majestic Gold Corp.                                                            24
Song Jiagou – Expanding Infrastructure


                                        Power & Water




                                      November, 2010                November, 2010




2011 Majestic Gold Corp.                                                             25
Song Jiagou – Expanding Infrastructure


                              Tailings and Water Return Pipeline




                                      November, 2010                January, 2011




2011 Majestic Gold Corp.                                                            26
Song Jiagou – Expanding Infrastructure


                                        Floatation Cells




                                      December, 2010                January, 2011




2011 Majestic Gold Corp.                                                            27
Song Jiagou – Expanding Infrastructure


                                                Motors




                                       January, 2011                January, 2011




2011 Majestic Gold Corp.                                                            28
Song Jiagou – Expanding Infrastructure


                                             Classifiers




                                      December, 2010                January, 2011




2011 Majestic Gold Corp.                                                            29
Song Jiagou – Expanding Infrastructure


                                          Mill Buildings




                                      November, 2010                January, 2011




2011 Majestic Gold Corp.                                                            30
Song Jiagou – Expanding Infrastructure


                                          Mill Buildings




                                       February, 2011               February, 2011




2011 Majestic Gold Corp.                                                             31
Song Jiagou – Expanding Infrastructure


                                          Mill Buildings




                                      November, 2010                February, 2011




2011 Majestic Gold Corp.                                                             32
Song Jiagou – Expanding Infrastructure


                                            Dewatering




                                       February, 2011               February, 2011



2011 Majestic Gold Corp.
                                                                                     33

Más contenido relacionado

Destacado

Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
Kurio // The Social Media Age(ncy)
 
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them wellGood Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
Saba Software
 
Introduction to C Programming Language
Introduction to C Programming LanguageIntroduction to C Programming Language
Introduction to C Programming Language
Simplilearn
 

Destacado (20)

How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
 
Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024
 
5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary
 
ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd
 
Getting into the tech field. what next
Getting into the tech field. what next Getting into the tech field. what next
Getting into the tech field. what next
 
Google's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentGoogle's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search Intent
 
How to have difficult conversations
How to have difficult conversations How to have difficult conversations
How to have difficult conversations
 
Introduction to Data Science
Introduction to Data ScienceIntroduction to Data Science
Introduction to Data Science
 
Time Management & Productivity - Best Practices
Time Management & Productivity -  Best PracticesTime Management & Productivity -  Best Practices
Time Management & Productivity - Best Practices
 
The six step guide to practical project management
The six step guide to practical project managementThe six step guide to practical project management
The six step guide to practical project management
 
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
 
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
 
12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at Work12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at Work
 
ChatGPT webinar slides
ChatGPT webinar slidesChatGPT webinar slides
ChatGPT webinar slides
 
More than Just Lines on a Map: Best Practices for U.S Bike Routes
More than Just Lines on a Map: Best Practices for U.S Bike RoutesMore than Just Lines on a Map: Best Practices for U.S Bike Routes
More than Just Lines on a Map: Best Practices for U.S Bike Routes
 
Ride the Storm: Navigating Through Unstable Periods / Katerina Rudko (Belka G...
Ride the Storm: Navigating Through Unstable Periods / Katerina Rudko (Belka G...Ride the Storm: Navigating Through Unstable Periods / Katerina Rudko (Belka G...
Ride the Storm: Navigating Through Unstable Periods / Katerina Rudko (Belka G...
 
Barbie - Brand Strategy Presentation
Barbie - Brand Strategy PresentationBarbie - Brand Strategy Presentation
Barbie - Brand Strategy Presentation
 
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them wellGood Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
Good Stuff Happens in 1:1 Meetings: Why you need them and how to do them well
 
Introduction to C Programming Language
Introduction to C Programming LanguageIntroduction to C Programming Language
Introduction to C Programming Language
 

Majestic Gold March 2011

  • 4. Management Team – Canada 2011 Majestic Gold Corp. 4
  • 5. Management Team – China 2011 Majestic Gold Corp. 5
  • 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
  • 8. Project “Song Jiagou” – Jiaodong Peninsula Song Jiagou 2011 Majestic Gold Corp. 8
  • 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
  • 11. Project “Song Jiagou” – Resource Displaying Gold Capped >= 0.4 gr/t $700/oz $750/oz $800/oz $850/oz $900/oz Indicated $1000/oz $1100/oz Inferred $1200/oz Stopes Total section thickness is 10 metres 2011 Majestic Gold Corp. 11
  • 12. Project “Song Jiagou” – Preliminary Assessment 2011 Majestic Gold Corp. 12
  • 13. Project “Song Jiagou” – Costs Capital Costs* 000’s US$ 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$/tonnes milled Mining, Process and Transport 10.72 G&A and Quality Control 0.95 TOTAL OPERATING COSTS 11.67 *Wardrop Engineering Inc. Preliminary Economic Assessment, January 2011. 2011 Majestic Gold Corp. 13
  • 14. Projected Cash Flows MAJESTIC GOLD CORP CASH FLOWS Production Schedule (000’s) Year -1 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8-10 Year 11-13 Year 14-16 Year 17-19 Year 20-22 TOTAL Tonnes Mined 4,472 7,644 7,173 10,500 9,574 10,354 9,343 26,092 20,060 19,271 20,143 9,310 153,936 Tonnes Waste 3,072 4,965 4,399 7,714 6,848 7,608 6,639 18,125 12,139 11,177 11,832 5,859 100,377 Tonnes Milled 1,400 2,442 2,442 2,442 2,442 2,442 2,442 7,326 7,326 7,326 7,326 7,326 52,682 Head Grade 0.74 3.43 2.88 1.87 2.20 1.70 1.76 1.58 1.42 1.37 1.25 0.56 Gold to Concentrate 31 256 215 139 164 126 131 354 317 305 277 119 2,434 (oz) Gold for Sale (oz) 29 248 208 134 158 120 126 337 301 289 263 111 2,324 Revenues 27,927 241,527 202,809 130,143 153,343 116,929 122,619 328,113 292,692 281,546 255,955 107,833 2,261,436 Capital Expenditures 71,277 7,410 26,608 15,335 290 432 432 432 1,297 1,297 1,297 1,297 1,297 128,703 Operating Costs 16,329 28,482 28,482 28,482 28,482 28,482 28,482 85,445 85,445 85,445 85,445 83,701 612,700 Resource 1,089 9,512 7,981 5,108 6,025 4,587 4,811 12,866 11,468 11,028 10,020 4,197 88,693 Compensation Fee Smelting Charges 700 3,719 3,290 2,432 2,718 2,265 2,335 6,470 5,992 5,834 5,465 2,896 44,117 TOTAL COSTS 24,828 64,602 51,797 33,880 34,939 33,501 33,726 99,608 98,211 97,771 96,762 89,196 758,820 Cost per oz 865 260 249 253 222 279 268 295 326 338 368 805 326 Pre Tax Cash Flow 2,399 173,206 147,722 93,832 115,686 81,163 86,558 222,034 188,490 177,941 153,727 15,742 1,458,500 2011 Majestic Gold Corp. 14
  • 15. Revenue and Cash Flow Revenue and Cash Flow 275,000,000 1,600,000,000 250,000,000 1,400,000,000 225,000,000 Cumulative Cash Flow (CA$) 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
  • 18. Sensitivity Analysis Pre-Tax NPV @ 10% Sensitivity Analysis 900 800 700 600 ($ 000,000) 500 Gold Price 400 Exchange Rate 300 Gold Feed Grade 200 Operating Cost 100 Initial Capital Cost 0 -30% -20% -10% 0% 10% 20% 30% 2011 Majestic Gold Corp. 18
  • 19. Corporate Profile TSX Venture Exchange MJS Frankfurt Stock Exchange A0BK1D As of January 31st, 2011 ( CAD) Shares Outstanding Issued 499,826,309 Options 21,775,000 Warrants (@ 0.10) 52,889,197 Shares fully diluted 574,490,506 Market Cap $ CA124,956,577 Cash Position $ CA 4,000,000 Post Closing of Sale of Sawayerdun $ CA 4,750,000 Recent Share Price $ CA 0.25 52-week high-low $ CA 0.285 - $0.035 TSX Venture Exchange: 3 Mo Ave Daily Volume 710,473 shares ($ CA133,568) 12 Mo Ave Daily Volume 732,681 shares ($ CA 93,783) 2011 Majestic Gold Corp. 19
  • 20. Contact Information Head Office: Beijing Office: Majestic Gold Corp. Majestic Gold Corp. Suite 7730 - 1130 West Pender Street 509-C Building Vancouver, British Columbia V6E 4A4 Futongdong Ave. Canada Fengheng International Center Wangjing Telephone +1 (604) 681-4653 Beijing, 100102 Fax +1 (604) 568-4902 China Toll Free +1 (866) 282-8398 www.majesticgold.net investors@majesticgold.net 2011 Majestic Gold Corp. 20
  • 21. Song Jiagou Photo Gallery 2011 Majestic Gold Corp. 21
  • 22. Song Jiagou – Rapid Development May 2010 November 2010 January 2011 2011 Majestic Gold Corp. 22
  • 23. Song Jiagou – Expanding Infrastructure Mill Construction August, 2010 August, 2010 2011 Majestic Gold Corp. 23
  • 24. Song Jiagou – Expanding Infrastructure Mill Construction December, 2010 January, 2011 2011 Majestic Gold Corp. 24
  • 25. Song Jiagou – Expanding Infrastructure Power & Water November, 2010 November, 2010 2011 Majestic Gold Corp. 25
  • 26. Song Jiagou – Expanding Infrastructure Tailings and Water Return Pipeline November, 2010 January, 2011 2011 Majestic Gold Corp. 26
  • 27. Song Jiagou – Expanding Infrastructure Floatation Cells December, 2010 January, 2011 2011 Majestic Gold Corp. 27
  • 28. Song Jiagou – Expanding Infrastructure Motors January, 2011 January, 2011 2011 Majestic Gold Corp. 28
  • 29. Song Jiagou – Expanding Infrastructure Classifiers December, 2010 January, 2011 2011 Majestic Gold Corp. 29
  • 30. Song Jiagou – Expanding Infrastructure Mill Buildings November, 2010 January, 2011 2011 Majestic Gold Corp. 30
  • 31. Song Jiagou – Expanding Infrastructure Mill Buildings February, 2011 February, 2011 2011 Majestic Gold Corp. 31
  • 32. Song Jiagou – Expanding Infrastructure Mill Buildings November, 2010 February, 2011 2011 Majestic Gold Corp. 32
  • 33. Song Jiagou – Expanding Infrastructure Dewatering February, 2011 February, 2011 2011 Majestic Gold Corp. 33