With todays numbers...

513M (base case) + 21pts x75M (exchange rate) - 15pts x 50M (copper) - 15pts x20M (gold) = 1B

1B x 25% = 250M or around 0.60$ per share @ NPV 8%

0.60$ per share x average P/NAV 0.63 = 0.38$ per share to purchase 25% of shaft creek only

@ NPV of 5%... that should easily double...

That's just the Base Case with no improvements.

If Copper keeps flying next week... I'd be glad if we could test the 0.18$ & 0.23$ resistance.

MoneyK