MT, No all nighter required. Rehashing some old data i ave shared before.
The key for me is the fact that it presents what IMO is a worst case (other than no mill approval) regarding share structure and yet shows we can still get to PPS values that others have suggested. Gold goes up, shares structure not that high, silver goes up. Move the numbers accordingly.