That's awesome Tony, and to me well calculated and again very realistic. Those figures are absolutely outstanding !! and fingers crossed all falls into place. Had a chat to a friend who has a Stock analsys programme, so I asked him to punch in TSN to see what it would be out of curiosity. It calculated TSN was currently under valued by around 30 % or so - at this point in time. Lol might get him to check in 6 months and see where we are