Cases 1. 2. 3. 4. Fill In The Blanks;

Estimated / Capital Investment to Production after PEA & feasibility: $_________

Internal Rate/Return (@ US$/oz Au) 1. $1000. 2. $1200. 3. $1400. 4. $1600.

Pre-tax IRR 1.xx.x% 2.xx.x% 3.xx.x% 4.xx.x%

Payback Period (yrs) 1.x.x 2.x.x 3.x.x 4.x.x

Net Present Value (@ 8%) 1.$ 2.$ 3. $ 4.$

Current Stock Price $

Stock Rating - Strong Buy

6-12 Month Target $

Target Total Return xxx%

Market Capitalization (mln) $

4-Week MA Daily Volume xxxxx

NAV per Share $x.xx

Premium to NAV + %

Discount to NAV - %

Working Capital per Share $x.xx

Shares Outstanding (mln) xx.x

Fully Diluted (mln) xxx.x

Indicated Resource xx.x oz

Inferred Resource x.x oz

Gold / Silver ratio

Est. Prod. Start 20xx

Est. LOM Production Rate xxxT

Mine Life xx yrs