To: sageyrain who wrote (24506 ) 11/7/2006 2:28:23 PM From: dara Read Replies (3) | Respond to of 78426 Hi sageyrain, I deleted the tabs and re-formatted. Hope this works. The values for column 4 and 5 are the same numbers from Greystar down. Looks like typos. If you update the list, I'll put them in order of cheapest to most expensive. dara ------------ I can't seem to format the column titles. So: Col. 3 = recent share price, Col. 4 = Cash, Col. 5 = shares, fully diluted, Col. 6 = Au ozs., Col. 7 = Silver ozs. (millions), Col. 8 = Cu pounds (millions), Col. 9 = Market valuation per ounce of Au with with Ag and or Cu values backed out if applicable, Col. 10 = Market value per ounce of Au with Silver and Cu values not backed out (no value assigned). Recent Cash Shares AU AG CU Market MV Price (FD) Value w/o AG&CU Anatolia Minerals ANO.TO 3.33 14 70 5.4 40.6 Axmin AXM.V 0.86 6 177 3 48.7 Ballarat Goldfields BLRTF.PK 0.23 9.2 1200 2 133.4 Banro BAA.TO 16.31 60 42.3 10.6 59.4 Bendigo BGOMF.PK 0.62 27 432 11.2 21.5 Comaplex CMF.TO 3.06 6 40 3.1 36.5 Crystallex KRY 2.80 15 259 31 22.9 Cumberland Gold CLG.TO 5.44 28 61 7.7 39.5 Dynasty Metals&Mining DMM.V 5.99 7 28 4.6 20 26.2 36 Etruscan EET.TO 3.90 27 116.3 1.5 284.4 European Minerals EPM.TO 0.86 62 416 3.8 269 50.0 94 Gabriel GBU.TO 4.80 30 146 3.8 68 49.0 60 Gold Reserve GRZ.TO 5.03 34 95 10.1 1290 -32.0 22 Great Basin GBG.TO 2.01 37 115 10 5 18.0 Greystar Resources GSL.TO 10.70 30 30 11 48 29.4 41 International Minerals IMZ.TO 5.25 5.6 5.6 5 4.6 103.1 Kimber Resources KBR.TO 2.56 14 14 1.4 53 9.4 95 Kirkland Lake Gold KGI.TO 8.90 5 5 2.2 204.0 Lake Shore Gold LSG.TO 1.48 17 17 1.4 93.3 Linear Gold LRR.TO 6.03 11 11 1.7 6.7 70.8 Metallic Ventures MVG.TO 1.90 17 17 6.8 14.1 Metallica Resources MR.TO 4.09 30 30 5.7 130 -118.7 73 Minefinders MFL.TO 8.85 94 94 5.2 250 2000 -26.8 87 Miramar Mining MAE.TO 5.54 140 140 9 126.0 Moto Gold Mines MGL.TO 6.70 55 55 9.5 43.7 Mundoro Mining MUN.TO 1.89 18 18 9.5 7.6 Minieres du Nord MDN.TO 0.72 0.3 0.3 0.3 253.2 Ore Zone OZN.TO 1.59 25 25 3.4 50.6 Osisko OSK.V 6.60 6 6 0.52 805.8 Seabridge SEA.V 15.17 6 6 18 2442 -24.5 30 Stratagold SGV.TO 1.02 14 14 2.4 49.0 Western Goldfields WGDF.OB 1.48 7.9 7.9 7.2 22.0