Ventura Cannabis and Wellness Corp CVHIF

RE:RE:RE:RE:RE:RE:RE:RE:RE:RE:RE:RE:Vcan update.

[TaDa123]

Sorry, that looks awful, trying again.

From what I understand, could be wrong.

*Big assumption that we will get 20% premium pricing adjustment for tranche 2
*Too many unkown variables right now, it all depends on what Vibe share price does until Oct 24
*Depending on the Vibe share price, the warrants could have a lot of value
How long we have to hold?
How are the warrants distributed? First come first serve?
For the "Premium pricing adjustment", the VCAN press release says $401,369.00 but the Vibe press release says $333,360.00. Which one is it?

VCAN share count	37,039,999
Tranche 1
Initial amount	$333,360.00
Premium pricing adjustment (~20.4%)	$401,369.00
VWAP to Sept 10	$0.48
We get:
Vibe shares	836,185
Warrants	800,000
Warrants price	$0.60
Tranche 2
Initial amount	$1,889,040.00
Premium pricing adjustment (assuming 20%)	$2,266,848.00	assumption
VWAP to Oct 24 (assumption)	$0.48	$0.60	$0.65	$0.70	$0.75
We get:
Vibe shares	4,722,600	3,778,080	3,487,458	3,238,354	3,022,464
Warrants	1,200,000
Warrants price	TBD
Total
We get:
Vibe shares	5,558,785	4,614,265	4,323,644	4,074,540	3,858,649
Warrants	2,000,000
VCAN valued at (excluding the warrants)
Vibe share price \ VWAP to Oct 24 (assumption)	$0.48	$0.60	$0.65	$0.70	$0.75
$0.50	$0.0750	$0.0623	$0.0584	$0.0550	$0.0521
$0.55	$0.0825	$0.0685	$0.0642	$0.0605	$0.0573
$0.60	$0.0900	$0.0747	$0.0700	$0.0660	$0.0625
$0.65	$0.0975	$0.0810	$0.0759	$0.0715	$0.0677
$0.70	$0.1051	$0.0872	$0.0817	$0.0770	$0.0729
$0.75	$0.1126	$0.0934	$0.0875	$0.0825	$0.0781