valuation of pts shareholdings, page-6

Copy from excell spreadsheet i use below, hopefully formatting comes through in post.

Investment options are simply shareprice less exercise price

Investments Shares price Value
Eastern Iron 21000000 0.46 9660000
Eastern Iron ops (25c) 5000000 0.21 1050000
WPG shares 6375000 1.45 9243750
WPG shares (35c) 3475000 1.1 3822500
WPG options (25c) 1375000 1.2 1650000
CHZ shares 500000 0.4 200000
CHZ options (35c) 2000000 0.05 100000
NMN shares 500000 0.18 90000
Cash 500000
Total assets 26316250
Mkt cap fully diluted 94300000 0.24 22632000

Thanks for the mtg update...anything said on Mundi Plains?

Cdchi1