RIVCO AUSTRALIA LTD — Net Asset Value 2017

Oct 10, 2017

==> picture [81 x 99] intentionally omitted <==

Duxton Water Limited Monthly Update

30 September 2017

Net Asset Value per Share $1.12

Duxton Water

==> picture [177 x 139] intentionally omitted <==

----- Start of picture text -----

ASX Code (Shares) D2O
ASX Code (Options) D2OO
Shares on Issue 63,968,406
Options Outstanding 63,962,406
Options Exercise Price $1.10
Options Expiry 31 May 2018
----- End of picture text -----

Entitlement Portfolio Value by Region

==> picture [174 x 120] intentionally omitted <==

----- Start of picture text -----

1% 1% 1% 0%
7%
9% Murray
1% Goulburn
Murrumbidgee
Lachlan
Mallee
Loddon
Macquarie
Campaspe
80%
----- End of picture text -----

Water Portfolio Diversification

==> picture [173 x 134] intentionally omitted <==

----- Start of picture text -----

43%
43% Leased
Leased
Unleased
57% Unleased
57%
----- End of picture text -----

Water Security Breakdown

==> picture [172 x 147] intentionally omitted <==

----- Start of picture text -----

1%
24%
HS
GS
BORE
75%
----- End of picture text -----

The primary investment objective of Duxton Water is to generate annual income through capitalising on the increasing demand for scarce water resources. Duxton Water derives its income from a diversified portfolio of Australian Water Allocations and Water Entitlements.

Net Asset Value per Share

Duxton Water's NAV as at 30 September 2017 was $1.12 per share.

These figures are not adjusted for any dilution due to the outstanding options which are exercisable at $1.10. The after tax figure takes into account the provision for deferred tax on set-up costs and estimates of net tax provisions that may arise should the entire portfolio be disposed of on the above date.

Net Asset Value per Share - Since Inception

==> picture [376 x 142] intentionally omitted <==

----- Start of picture text -----

1.201.20
1.151.15
1.10
1.10
1.05
1.05
1.00
1.000.95
0.95
16th 30th 31st 30th 31st 31st 28th 31st March 30th April 31st May 30th June 31st July
September September October November December January February 2017 2017 2017 2017 2017
2016 2016 2016 2016 2016 2017 2017
AUDAUD
----- End of picture text -----

Performance	Gain/Loss
1 Month	1.82%
3 Months	1.82%
6 Months	3.70%
12 Months	5.51%
Inception	4.67%

Market Update

Market Summary

Storage levels of the major dams within the Murray Darling Basin (MDB) increased 0.6% over the past month. Total MDB storage levels were 1.6% lower than September 2016. Rainfall in the MDB was substantially below average resulting in September 2017 being the driest September month on record.

Allocation levels rose throughout September as Government Water Authorities increased allocations available to water entitlement holders. Allocations for Victoria Murray High Reliability, New South Wales Murray High Security and South Australia High Security were 98%, 97% and 100% respectively as at 30 September. Murray General Security licenses have received allocations of 28%. Including carryover, Duxton Water presently has approximately 14GL of unleased water allocations available.

Southern Basin

Total inflows into the Murray system for September were 640GL, compared to the 10-year average of 1,143GL. The Hume and Dartmouth reservoirs closed the month at 89.9% and 84.0% of capacity, respectively. Approximately 18.4% of the water held in these storages is carry over held by licence holders from the 16/17 water year. Across the MDB the Bureau of Meteorology reported that mean rainfall for September was 79% below average.

Water Entitlement prices displayed strong increases in the month of September. Price increases were seen in New South Wales Murray High Security and South Australia High Security water zones, both increasing 5.4%. Victoria Murray High Reliability Water Entitlements experienced a decrease in prices of 2.5% during the month.

Temporary water prices for the month increased back to the elevated levels observed in July as producers start to irrigate their crops. Lack of rainfall over the MDB during winter has provided upward pressure on prices in the major water zones with prices increasing from $130/ML in August to $150/ML at the end of the month.

Northern Basin

Northern Basin water entitlement prices showed little to movement in September. Allocation prices have shown strong increases as water users start to prepare for the upcoming summer growing season.

Duxton Capital (Australia) Pty Ltd Duxton House, 7 Pomona Road, Stirling, SA, Australia 5152 T (08) 8130 9500

==> picture [82 x 100] intentionally omitted <==

Duxton Water Limited Monthly Update

30 September 2017

Investment Update

Permanent Water Acquisitions and Divestments

Duxton Water will actively manage and rebalance its portfolio as required over time. Opportunities for higher short term yield coupled with stronger long term leasing opportunities have lead to the sale of approximately $7 Million of Goulburn and Campaspe Water Entitlements. Water Entitlements were sold at a premium to current Water Entitlement valuations in the Goulburn and Campaspe water zones.

The proceeds from the sale of Water Entitlements have been redeployed with the settlement or contracting of approximately $5m of Water Entitlements to date. The remainder of the proceeds from the sale will be used to purchase additional targeted Water Entitlements in the coming months. The rebalancing of the portfolio is expected to deliver higher unleased returns in the 17/18 water year and stronger leasing opportunities moving forward.

As at 30 September, Duxton Water is currently invested in $64 million of water entitlements with further under contract.

Temporary Water Sales

In September, 1,300ML of allocations were sold. YTD allocation sales amount to 15,750ML.

Lease Yield

No new leases were entered into in September. The weighted average yield for long-term leases remains at 6.04% p.a. Shareholders will vote on the Duxton Vineyards acquisition and lease at the D2O EGM on the 18th of October, which if approved will increase the weighted average yield for long-term leases to 6.19%.

Total Yield

Duxton Water’s yield is comprised of two streams of income: leased and unleased income. The leased income is currently at 6.04% (annualised) and the unleased income is 3.11% (running). The weighted average running yield of the two streams is 4.81%.

Dividends

As announced in September, the Company will pay a 2.3 cent dividend per share franked at 75% distributed to investors in November. The Company aims to pay biannual dividends moving forward.

Valuation Methodology

Total assets of the Company are valued at fair market value based upon independent valuation, or the weighted average price of the last three applicable trades on or prior to the relevant Valuation Day, received from the respective state register, excluding outliers. Outliers are defined as a trade with greater than 10.0% variance from the last weighted average price and transactions that are less than 10ML (unless there are no applicable transactions greater than 10ML) less the total liabilities of the Company. The unleased income portion of the portfolio is calculated by dividing the gross value of allocation sales by the gross value of unleased Water Entitlements for each water zone and security type.

==> picture [206 x 189] intentionally omitted <==

----- Start of picture text -----

Duxton Water Portfolio SMDB Exposure
----- End of picture text -----

Market Outlook

The latest Bureau of Meteorology outlooks are suggestive of moderate climatic conditions over the next three months for the Murray Darling Basin. Models are forecasting a 45%-55% chance of below average rainfall across the Southern Connected Basin ( see chart below ).

==> picture [553 x 143] intentionally omitted <==

----- Start of picture text -----

The Chance of Above Median Rainfall for October- December Storage Levels
67%
Total Murray Goulburn 82%
90%
Hume 90%
56%
Lake Eildon 72%
57%
Dartmouth 84%
Total Murrumbidgee 85%
70%
Burrinjuck 59% 89%
Blowering 83%
77%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Source: Bureau of Meteorology 2016 2017
----- End of picture text -----

Disclaimer

This factsheet is prepared by Duxton Capital (Australia) Pty Ltd [ACN: 164 225 647; AFSL no. 450218] ("Duxton Capital (Australia)"). Duxton Capital (Australia) is the Investment Manager of Duxton Water Limited [ACN 611 976 517] (“Duxton Water”).

This factsheet has been prepared for the purposes of providing general information only and does not constitute an offer, invitation, solicitation or recommendation with respect to the purchase or sale of any securities in Duxton Water. Information from this factsheet must not be issued in any jurisdiction where prohibited by law and must not be used in any way that would be contrary to local law or regulation. The terms of Duxton Water are set out in the prospectus of Duxton Water (“Prospectus”), and should there be any conflict between the terms set out in this factsheet and the Prospectus, the terms in the Prospectus shall prevail.

The forecasts provided are based upon our opinion of the market as at this date and are subject to change, dependent on future changes in the market. Any prediction, projection or forecast on the economy, stock market, bond market or the economic trends of the markets is not necessarily indicative of the future or likely performance. Investments are subject to risks, including possible loss of principal amount invested. The value of shares/ units and their derived income may fall as well as rise. Past performance or any prediction or forecast is not necessarily indicative of future performance. No assurance is given that the investment objective or the targets will be met.

This document does not constitute investment, tax, legal or any other form of advice or recommendation and was prepared without regard to the specific objectives, financial situation or needs of any particular person who may receive it. Investors should study all relevant information and consider whether the investment is appropriate for them. If you require investment or financial advice please contact a regulated financial adviser. No representation or warranty, either expressed or implied, is provided in relation to the accuracy, completeness or reliability of the information contained herein, nor is it intended to be a complete statement or summary of the securities, markets or developments referred to in this presentation.

The Duxton Group or its affiliates may hold positions in the securities referred. Where stocks are mentioned, it should not be construed that these are recommendations to buy or sell those stocks.

You are not authorized to redistribute this document nor qualified to make any offer, representation or contract on behalf of Duxton Capital (Australia) or its affiliates. Although the information was compiled from sources believed to be reliable, no liability for any error or omission is accepted by Duxton Capital (Australia) or its affiliates or any of their directors or employees. The information and opinions contained may also change. Copyright protection exists in this presentation. To the extent permitted by applicable law, none of the Duxton Group, their affiliates, or any officer or employee of the Duxton Group accepts any liability whatsoever for any direct or consequential loss arising from any use of this factsheet or its contents, including for negligence.

Duxton Capital (Australia) Pty Ltd Duxton House, 7 Pomona Road, Stirling, SA, Australia 5152 T (08) 8130 9500