Sorry, my calcs are for 3 net wells being drilled this calender year (not 4), one net well every 3 months for 9 months, which ads up to 49 gross wells as stated by AUT.
IMO calcs should be right in line if things go to plan, as i have used decline curves and taken into account the different lengths of time each well will be producing.
Here are the calculations and production figures i used for an average well -
1st well - 10 months production
1st 28 days - 1050 boepd or 29,400 boe 2nd 28 days - 1000 boepd or 28,000 boe 3rd 28 days - 875 boepd or 24,500 boe 4th 28 days - 775 boepd or 21,700 boe 5th 28 days - 650 boepd or 18,200 boe 6th 28 days - 575 boepd or 16,100 boe 7th 28 days - 500 boepd or 14,000 boe 8th 28 days - 525 boepd or 14,700 boe 9th 28 days - 530 boepd or 14,840 boe 10th 28 days - 475 boepd or 13,300 boe
Total production of the 1st well over the 10 month period = 194,740 boe
1st 28 days - 1050 boepd or 29,400 boe 2nd 28 days - 1000 boepd or 28,000 boe 3rd 28 days - 875 boepd or 24,500 boe 4th 28 days - 775 boepd or 21,700 boe 5th 28 days - 650 boepd or 18,200 boe 6th 28 days - 575 boepd or 16,100 boe 7th 28 days - 500 boepd or 14,000 boe
Total production of the 2nd well over the 7 month period = 151,900 boe
1st 28 days - 1050 boepd or 29,400 boe 2nd 28 days - 1000 boepd or 28,000 boe 3rd 28 days - 875 boepd or 24,500 boe 4th 28 days - 775 boepd or 21,700 boe
Total production of the 3rd well over the 4 month period = 103,600 boe
Total production of all wells accounting for different production time frames = 450,240 boe
Add this figure to existing production -
450,240 + 120,960 = 571,200 boe or
2012 average production rate of 1564 Boepd and
net of royalty rate of = 1173 boepd
EBITDAX of = $35,471,520
I have been told by a reliable source that AUT and EKA recieve a $5 premium to WTI. So at the moment they are recieving ~ $107 a bbl, i am also not taking into account NGL stripping so IMO at the current point in time $90 a bbl is good for calculating.
Yeah ill shoot you a message later on today to discuss sharejon.
EKA Price at posting:
23.0¢ Sentiment: LT Buy Disclosure: Held