Source document - IPO Prospectus 24 Mar 11 - some data has been...

Source document - IPO Prospectus 24 Mar 11 - some data has been extrapolated, assumptions have been made, past experiences have been applied to some of the information and ROM estimates have been derived by combining related figures.

Milestones

Dikulishi
Expansion FS - Q211
Expanded Production - 2012
Kapulo Project
BFS - Q2/11
Commence development - 2011
Production - Q3/12

SP Potential
Assumptions
>550kt of Cu and 4.5moz Silver
Copper price by Dec12 - $3.50lb
40m lb Cu pa from Kapulo
Annual profit of circa $US90m with expanded Dikulishi operations.
No of shares by Dec 12 - 180m
Possible profit/share 50c
PE of 8
Share price by Dec 12 - $4.00

Currently, the MWE SP is considered to be fairly priced at $2.00 and likely to be constrained until the over allotment option of 4.5m shares at $2.00 period expires circa 24 Apr 11.

The above numbers are offered for the purpose of promoting HC/shareholder discussion and may have no relationship to reality. Accordingly, readers are strongly encouraged to DYOR and to not make any investment decisions based on the
above numbers.

Let the discussions begin.

Cheers

R1