Alamos Gold Inc (AGI)

[marcos]

Calculation of cash to treasury on full dilution of existing options and warrants -

aas options
1,000,000 $0.50 July 22, 2007 = 500,000
1,265,000 $0.58 June 3, 2007 = 733,700
200,000 $0.32 Feb. 5, 2007 = 64,000
135,000 $0.65 June 8, 2003 = 87750
total = 1,385,450

aas warrants
6,000,000 $0.20 April 11, 2003 = 1,200,000
186,667 $0.20 April 11, 2003 = 37,333
1,050,000 $0.28 July 19, 2004 = 294,000
73,500 $0.28 July 19, 2004 = 20,580
4,985,000 $0.45 July 22, 2003 = 2,243,250
226,450 $0.45 July 22, 2003 = 101,902
total = 3,897,065

ngt options
275,000 $0.20 February 23, 2005 = 55,000
100,000 $0.27 October 2, 2005 = 27,000
75,000 $0.35 November 23, 2005 = 26,250
612,000 $0.19 April 25, 2006 = 116,280
400,000 $0.19 April 26, 2006 = 76,000
120,000 $0.15 July 26, 2006 = 18,000
total = 318,530

ngt warrants
310,583 $0.45 December 31, 2002 = 139,762
1,462,200 $0.35 April 25, 2002 = 511,770
1,900,000 $0.25/0.35 September 21, 2003 = 665,000 [.35 applies now]
865,000 $0.25/0.35 October 31, 2003 = 302,750 [.35]
500,000 $0.25/0.35 November 1, 2003 = 175,000 [.35]
total = 1,794,282

1,385,450 - aas options
0,318,530 - ngt options
3,897,065 - aas warrants
1,794,282 - ngt warrants

7,395,327 - total cash on full dilution ... divided by 31.6m outstanding = cdn.23/sh ... plus there's a little in the kitty now, around 1.5m[?]