Ann: Orinoco Confirms Outstanding Grades of Gold in Tailings, page-68

I did a table up for what I think MC valuations could look like going forward. I am basically classing OGX as a Gold Producer now so I think we can start looking at MCs based on Managements stated Performance rights goals. This is basic MC valuation based on output, not looking at debt repayments/royalties/tax but have included AISC based on my thoughts and thoughts of AM also.
Haven't proof read it, hope no mistakes

Cheers all,
OS