Ann: Transformational acquisition of the Ekati Diamond Mine, page-72

Sorry. As I foreshadowed, I did mess up the math. I couldn't see how rizza got to 95c, but they were correct - my model was wrong. Accidently halved the MC in the calc. If you times the SOI by the relist price you come up 50% short. My bad.

Fixing that, holders are looking at a 6 bagger if new money get 10% discount on a 3.33 x PE Valuation. Fair raise looks about $1.95.

	New	Existing	Totals
Captial	231,000,000.00	104,000,000.00	335,000,000.00
Price	1.95	0.30
SOI	118,461,538.46	346,666,666.67	465,128,205.13
%	25%	75%
On relist
MC ($1b)	1,000,000,000
Price	2.15
ROI	10%	617%

Even giving new money 30%, it's a 5 bagger.

	New	Existing	Totals
Capital	231,000,000.00	104,000,000.00	335,000,000.00
Price	1.55	0.30
SOI	149,032,258.06	346,666,666.67	495,698,924.73
%	30%	70%
On relist
MC ($1b)	1,000,000,000
Price	2.02
ROI	30%	572%

Raise will be at a substantial premium.