Alamos Gold Inc (AGI)

[marcos]

Calculation of fully diluted share count for new Alamos -

aas
27,499,647 - issued and outstanding
02,600,000 - total options
12,521,617 - total warrants
--------------
42,621,264 - fully diluted shares for Alamos
21,310,632 - fully diluted shares divided by 2

ngt
17,578,983 - issued and outstanding
01,582,000 - total options
05,037,783 - total warrants
--------------
24,198,766 - fully diluted shares for National
10,288,590 - fully diluted shares divided by 2.352

21,310,632 - aas
10,288,590 - ngt
--------------
31,599,222 - total fully diluted shares for new Alamos

It will be observed that considerable cash comes in on full dilution, i haven't computed that yet, too busy giggling over tonight's move in the Pog ... but, there will be 31.6m f.d. for Alamos Gold, unless i screwed up somewhere?

Just for laughs, let's imagine the 2.9m ounces or so drilled off to date at Mulatos actually turn out to be 3.16m ounces, stranger things have happened ... then, each ten shares in this thing would represent one fine ounce of gold ... in the ground of course, but it won't be there long, will it