Ann: Revised DFS Provides Improved Results for WBP, page-50

I have updated the spreadsheet to include the WWI 66%. I also added calculations using today's gold price; USD$1,660.

		AISC	Price of Gold
UDS to AUD	0.65	$1,093	USD	1,700		1,660
Grades g/t	2.81	$1,682	AUD	2,615		2,554
Oz	28.34
				Gold price 1,700		Gold price 1,660
Production per month. AUD	Target / mth @2.81 g/t	Gold grams	oz / mth	100%	66%	100%	66%
	15,000	42,150	1,487	$1,388,909	$916,680	$1,297,383	$856,273
	20,000	56,200	1,983	$1,851,879	$1,222,240	$1,729,844	$1,141,697
	54,000	151,740	5,354	$5,000,074	$3,300,049	$4,670,580	$3,082,583
	70,000	196,700	6,941	$6,481,577	$4,277,841	$6,054,455	$3,995,940
	90,000	252,900	8,924	$8,333,456	$5,500,081	$7,784,299	$5,137,638
Production per year. AUD	Target / yr @2.81 g/t	Gold grams	oz / year	100%	66%	100%	66%
	180,000	505,800	17,848	$16,666,913	$11,000,162	$15,568,599	$10,275,275
	240,000	674,400	23,797	$22,222,550	$14,666,883	$20,758,132	$13,700,367
	648,000	1,820,880	64,251	$60,000,885	$39,600,584	$56,046,956	$36,990,991
	840,000	2,360,400	83,289	$77,778,926	$51,334,091	$72,653,461	$47,951,284
	1,080,000	3,034,800	107,086	$100,001,476	$66,000,974	$93,411,593	$61,651,651