Forecast Stage 2| Production| Rev/Ton| Cost/Ton| Rev| Cost of...

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
0	Forecast Stage 2	Production	Rev/Ton	Cost/Ton	Rev	Cost of Sale	EBIT
1			$	$	$M	$M	$M
2	Lithium Spod Dmt	800,000	850.00	530.00	680.00	424.00	256.00
3	Tantalite lbs (Net of costs)	780,000	53.00		41.34	-	41.34
4	Royalty			47.00		37.60	(37.60)
5							-
6	Sub Total				721.34	461.60	259.74
7	Interest						8.00
8	Overhead						17.00
9	Depreciation and Amortisation			70.00			56.00
10	Exploration						10.00
11	PBT						168.74
12	Tax						(50.62)
13	PAT						118.12
14	PE						24.95