Pro-Forma* debt maturity ladder

	F2009	F2010	F2011	F2012	F2013 to F2017	Total
*Pro-Forma headroom - Loan facilities, including preference shares and commercial paper**
R'million	2,500.0	1,068.0	651.0		1,500.0	5,719.0
US$'million		39.5	325.3	516.9	99.3	981.0

*Pro-Forma utilisation -Loan facilities, including preference shares and commercial paper**
R'million	932.0	1,068.0	651.0			2,651.0
US$'million		39.5	144.3	515.4	99.3	798.5
Dollar debt converted to rand		377.6	1,379.5	4,927.2	949.3	7,633.7
Total (R'm)	932.0	1,445.6	2,030.5	4,927.2	949.3	10,284.7

Long-term loans per balance sheet (R'm)						9,407.1
Current portion of long-term loans per balance sheet (R'm)						877.6
Total per balance sheet (R'm)						10,284.7

*Pro-Forma: once re-financing of new facilities is complete.
Exchange rate: US$1 = R9.56 being the closing rate at the end of the March 2009 quarter.