darrenpincini, the calcs were in Jan so didn't include stock issued for Yilgarn IP and options that have been converted to date. There was no stock issued for YRR... I will be looking at the JORC grades etc before establishing what I believe to be in-ground value however won't be putting much credence to it as I believe its only worth what someone is willing to pay...