Investor Presentaiton
Heap Leach Project
World class financial and operating parameters
MERDEKA
Capital Cost Summary
Pre-production capital (incl. contingency)
Sustaining (future) capital
USD m
Operating Statistics
126.9
Mining rate (ore tonnes per annum)
COPPER GOLD
Value
4,000,000
30.9
Gold
Total
Operating Cost Summary
Tonnes of ore treated
Avg gold grade (g/t)
157.8
Met recovery oxide %
Value
Met recovery transition %
82
50
Silver
35,722,000
0.91
Met recovery oxide %
Avg silver grade (g/t)
21
Met recovery transition %
Cyanide consumption (kg/t)
Recoverable gold ounces
839,563
Recoverable silver ounces
2,735,180
Cement consumption (kg/t)
12
16
0.35
4.5
Recoverable gold equivalent ounces
874,374
Financial Analysis
Value
Waste tonnes
22,291,304
Internal Rate of Return (IRR), after tax
50%
Strip ratio
0.6: 1
Avg EBITDA
USD 72 m
Operating Cost Summary
LOM (USD/t ore)
Avg EBITDA (1 - 3 yrs)
USD 102 m
Mine & haulage
Process
5.15
4.18
NPV (5%), after tax Feb 2016
Gold Royalties (%)
USD 254 m
3.75
Service & support
Included M&P
Gold price assumption (USD/oz)
1,250
Site G&A & Corp HO
1.97
Silver price assumption (USD/oz)
15
Total
11.30
Payback period production yrs (after tax)
1.9
PT Merdeka Copper Gold Tbk.
13View entire presentation