valuation of pts shareholdings, page-3

Here is another attempt at posting part of my spreadsheet.
I have now added in Minotaur shares of 8,750,000.
WPG has had a good run today.

By my calcs, PTS is lagging its investments by $3,000,000 or 3.7 cents per share.

Shares Value
WPG 6,375,000 $8,988,750.00 WPG $1.410
O 2009 3,475,000 $3,683,500.00
O 2010 1,375,000 $1,595,000.00
$14,267,250.00

CHZ 500,000 0 $175,000.00 CHZ $0.350
O 2011 2,000,000 $0.00
$175,000.00

NMN 500,000 0 $100,000.00 NMN $0.200
O 2011 1,000,000 $0.00
$100,000.00

EFE 21,000,000 $7,140,000.00 EFE $0.340
O 2011 5,000,000 $0.00
$7,140,000.00

Total $21,682,250.00 $0.247


PTS 87,911,392 $18,461,392.32 PTS $0.210