asx copper spreadsheet valuation & charts avb

http://tenbagsfull.com.au/tweet/show/8391
There seems to be a lot of good info coming out of this site
see new post very interesting and puts a whole new light on AVB valuations.

TBF has updated the value per tonne, cash, debt, resource and grade figures for a number of prominent copper explorers.

The sheet is as below and is available to TBF members on request.

Please just ask by replying below.

There are additional sub groupings of explorers and non explorers.

Latest price is from Friday's close and can be updated by users. MC and value per tonne figures will update if you adjust the last price column or shares on issue. Value per tonne will also update if you change the shares on issue.

Feedback is invited. We're happy to add companies and fix errors. All input is from the latest available data, but may contain errors and does not allow, in the case of $VRX, for the recent farmout of most of their resource to SFR.

Where companies have substantial gold as well as copper an estimated Cu eq is provided ion the JORC columns.

The sheet comes with a number of charts.