Extract from announcement:Hillgrove Share price Equivalent value of the Offer *(cents/Hillgrove Share) (cents/InterMet Share)28.5 22.830.5 24.432.5 26.034.5 27.636.5** 29.238.5 30.840.5 32.442.5 34.044.5 35.6