Valuation, page-142

Based on Current Shares on market and should all rights and options be exercised a Fully Diluted basis gives us the following MC at various share prices... 

		MC - Undiluted	MC - Fully Diluted
1	SP
2	0.002	2,375,881	3,651,203
3	0.003	3,563,822	5,476,804
4	0.004	4,751,762	7,302,405
5	0.005	5,939,703	9,128,006
6	0.006	7,127,644	10,953,608
7	0.007	8,315,584	12,779,209
8	0.008	9,503,525	14,604,810
9	0.009	10,691,466	16,430,411
10	0.01	11,879,406	18,256,013
11	0.011	13,067,347	20,081,614
12	0.012	14,255,287	21,907,215
13	0.013	15,443,228	23,732,816
14	0.014	16,631,169	25,558,418
15	0.015	17,819,109	27,384,019
16	0.02	23,758,812	36,512,025
17	0.025	29,698,515	45,640,032
18	0.03	35,638,218	54,768,038
19	0.035	41,577,921	63,896,044
20	0.04	47,517,625	73,024,051
21	0.045	53,457,328	82,152,057
22	0.05	59,397,031	91,280,063
23	0.055	65,336,734	100,408,070