| Assumptions | |||||||
| Exchange Rate | 0.76 | ||||||
| Uranium Price USD per lb | 42.75 | ||||||
| Specific Gravity of host rocks | 2.2 | ||||||
| Deposit Edge Holes sqm | 80,000 | ||||||
| Deposit Non Edge Holes sqm | 160,000 | ||||||
| Drill Hole | Thickness m | Grade | Inferred Resource in Tonnes | Edge Hole | Inferred Resource in Pounds | Inferred Australian Dollar Inground Value | |
| AK021 | 3 | 0.098% | 1034.88 | n | 2276736 | 128066400 | |
| AK022 | 1.5 | 0.027% | 142.56 | n | 313632 | 17641800 | |
| AK023 | 3.5 | 0.094% | 579.04 | y | 1273888 | 71656200 | |
| AK023 | 1.5 | 0.033% | 87.12 | y | 191664 | 10781100 | |
| AK025 | 2 | 0.173% | 608.96 | y | 1339712 | 75358800 | |
| AK025 | 5 | 0.050% | 440 | y | 968000 | 54450000 | |
| AK020 | 2 | 0.150% | 528 | y | 1161600 | 65340000 | |
| AK019 | 5.5 | 0.400% | 7744 | n | 17036800 | 958320000 | |
| AK010 | 1 | 0.160% | 563.2 | n | 1239040 | 69696000 | |
| AK034 | 2.5 | 0.065% | 286 | y | 629200 | 35392500 | |
| AK038 | 5 | 0.152% | 1337.6 | y | 2942720 | 165528000 | |
| Subtotal Eastern Deposit | 13351.36 | 29372992 | 1652230800 | ||||
| AK009 | 1.5 | 0.260% | 1372.8 | n | 3020160 | 169884000 | |
| AK050 | 1.5 | 0.025% | 66 | y | 145200 | 8167500 | |
| AK050 | 3.5 | 0.087% | 535.92 | y | 1179024 | 66320100 | |
| AK050 | 2 | 0.082% | 288.64 | y | 635008 | 35719200 | |
| AK051 | 1.5 | 0.042% | 221.76 | n | 487872 | 27442800 | |
| AK051 | 13.5 | 0.440% | 20908.8 | n | 45999360 | 2587464000 | |
| AK052 | 2.5 | 0.036% | 158.4 | y | 348480 | 19602000 | |
| AK054 | 1.5 | 0.035% | 92.4 | y | 203280 | 11434500 | |
| AK062 | 2 | 0.119% | 837.76 | n | 1843072 | 103672800 | |
| AK063 | 6 | 0.230% | 4857.6 | n | 10686720 | 601128000 | |
| AK063 | 5.5 | 0.035% | 677.6 | n | 1490720 | 83853000 | |
| AK063 | 7 | 0.096% | 2365.44 | n | 5203968 | 292723200 | |
| AK064 | 2.5 | 0.047% | 413.6 | n | 909920 | 51183000 | |
| AK064 | 1.5 | 0.139% | 733.92 | n | 1614624 | 90822600 | |
| AK064 | 4.5 | 0.139% | 2201.76 | n | 4843872 | 272467800 | |
| AK065 | 5 | 0.104% | 1830.4 | n | 4026880 | 226512000 | |
| AK065 | 1 | 0.293% | 1031.36 | n | 2268992 | 127630800 | |
| AK065 | 2 | 0.223% | 1569.92 | n | 3453824 | 194277600 | |
| AK066 | 2 | 0.193% | 1358.72 | n | 2989184 | 168141600 | |
| AK066 | 1.5 | 0.116% | 612.48 | n | 1347456 | 75794400 | |
| AK068 | 1.5 | 0.121% | 638.88 | n | 1405536 | 79061400 | |
| AK069 | 1.5 | 0.223% | 1177.44 | n | 2590368 | 145708200 | |
| AK069 | 2 | 0.062% | 436.48 | n | 960256 | 54014400 | |
| AK069 | 1.5 | 0.052% | 274.56 | n | 604032 | 33976800 | |
| AK067A | 1.5 | 0.053% | 279.84 | n | 615648 | 34630200 | |
| AK070 | 4.5 | 0.562% | 8902.08 | n | 19584576 | 1101632400 | |
| AK070 | 8 | 0.137% | 3857.92 | n | 8487424 | 477417600 | |
| Subtotal Western Deposit | 57702.48 | 126945456 | 7140681900 | ||||
| Totals | 71053.84 | 156318448 | 8792912700 | ||||