in ground values

from macraes link on page 23 the following could apply:

JF tenement - 175,195 tonnes (27.8 g/t Ag, 1.86% Cu, 1.5% Pb, 11.5% Zn)

metals prices in USD: Ag 12.85 p/oz, Cu 7,000 p/t, Pb 2,120 p/t and Zn 3,50 p/t

divide by 0.82 for AUD value gives approximately:

Ag- 2,725,823
Cu - 22,810,389
Pb - 6,794,147
Zn - 87,715,008

Peelwood tenement - 140,000 tonnes (227g/t Ag, 2.7% Cu, 13.8% Pb, 25.4% Zn)

metals prices in USD: Ag 12.85 p/oz, Cu 7,000 p/t, Pb 2,120 p/t and Zn 3,50 p/t

divide by 0.82 for AUD value gives approximately:

Ag- 17,786,280
Cu - 32,268,292
Pb - 49,949,268
Zn - 154,816,097

Combined tenements in-ground value estimates to-date in AUD:

Ag- 20,512,103
Cu - 55,078,681
Pb - 56,743,415
Zn - 242,531,105

follow my workings..?