shares likely to be issued?, page-11

Periscopes I dont see any Mo for your calclations on Jia Ma I got the same final as you though on Au equivalent basis, remember recovery will not be as high as the resource size though unless they prove up more resource.
Why would you include Qu long if thier grade is less tha n 1 gm ton au equivalent, I never did any calculations on it it seemed not prospective enough with that low grade?
what is the last fgure in your calculation on Jia ma in each row ?
Silver 23 Moz US$/oz $7 $4 40% $92
Ie what is the $92 in the above row represent?
I also generated the NPV for the operation in a previous post if you care to look