Thought I would put this up - so people understand it. Correct...

Thought I would put this up - so people understand it.
Correct of course if I am wrong

Increase in Shares (when all Options are Excercised) is   33.90m
Capital Funds Injection (when all Options are Exercised) is  $12.01m

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8	Column 9
0					Shares	Price	Injection
1				Tranch 1	11,400,000	$  0.3100	$ 3,534,000
2				Tranch 2	11,200,000	$  0.3100	$ 3,472,000	$   7,006,000
3
4		When Exercised	50%	Options 1	5,700,000	$  0.4425	$ 2,522,250
5		When Exercised	50%	Options 2	5,600,000	$  0.4425	$ 2,478,000	$   5,000,250
6
7					33,900,000			$ 12,006,250
8

(The average price the SI get is 0.35 i.e 12.01/33.90)