yrr 40c 20m to gpn , page-2

Scenario 2: YRR 50c
Total value: shares: 40m*$0.50=$20m
oppies: 20m$$0.30=$ 6m
sum $26m
Fully diluted, $26m/(782+684)=$0.0177
So, GPN would be $0.065+$0.0177=$0.082

Scenario 3: YRR 60c
Total value: shares: 40m*$0.60=$24m
oppies: 20m$$0.40=$ 8m
sum $32m
Fully diluted, $32m/(782+684)=$0.0218
So, GPN would be $0.065+$0.0218=$0.086

Scenario 4: YRR 70c
Total value: shares: 40m*$0.70=$28m
oppies: 20m$$0.50=$10m
sum $38m
Fully diluted, $38m/(782+684)=$0.026
So, GPN would be $0.065+$0.026=$0.091

Scenario 5: YRR 80c
Total value: shares: 40m*$0.80=$32m
oppies: 20m$$0.60=$12m
sum $44m
Fully diluted, $44m/(782+684)=$0.03
So, GPN would be $0.065+$0.03=$0.095