Investor Presentaiton
Heap Leach Project
Sources and Application of Funds
Sources
US$ Million
Comments
Equity
$30m
Equity spend from July 2015
Primary Debt
Facility
$110m
BNP, HSBC, SocGen (5 Year Term)
VAT Facility
$10m
BNP, HSBC, SocGen
Total
$150m
Application
US$ Million
Comments
Project Capex
$126.9m
Assumes US$11.7m contingency
VAT Payments
$11.0m
10% on 90% of expenditure (VAT refunded)
Corporate
$2.9m
17 months
Interest
$3.4m
Includes commitment fees
Fees
$3.7m
Legal & other
Minimum Cash
$2.1m
Total
PT Merdeka Copper Gold Tbk.
$150m
•
•
•
.
•
MERDEKA
COPPER GOLD
5 Year Term Primary Facility
Robust pricing from leading banks
Mandatory hedging
50% year 1
40% year 2
30% year 3
$1,200/oz net after margins
executed
Major permits in place
Environmental & Social
Forestry "borrow to use"
Explosives
Infrastructure
IFC Standards / Equator Principle
compliant Project
CSR Pillars
Education
Health
Public Infrastructure
Economic Empowerment
10View entire presentation