Ann: Alameda-1 Strong Oil and gas shows encountered within the, page-112

Play with this model.

Recoverable Reserves @ 5% of OOIP			Best	High
		Upper Sheet	9	20
		Amistad	60	132
		N	60	132
		Alameda	72	128
		Zapato	95	214
OOIP		Upper Sheet	180	400
		Amistad	1,200	2,640
		N	1,200	2,640
		Alameda	1,440	2,560
		Zapato	1,900	4,280
			5,920	12,520
Total OOIP			15,700	15,700
RF@	8%	Upper Sheet	14	32
RF@	8%	Amistad	96	211
RF@	20%	N	240	528
RF@	20%	Alameda	288	512
RF@	20%	Zapato	380	856
Recoverable Field Reserves		MMstb	1,018	2,139
Melbana	Economic Interest	24%	244	513
	WI	30%
US$/bbl	PUD	US$7
A$M	FX	0.72
			Best	High
		Upper Sheet	34	75
		Amistad	224	493
		N	560	1,232
		Alameda	672	1,195
		Zapato	887	1,997
			2,376	4,991
	FD SOI		3,220	3,220
			Best	High
Value per share per reserve		Upper Sheet	$0.01	$0.02
		Amistad	$0.07	$0.15
		N	$0.17	$0.38
		Alameda	$0.21	$0.37
		Zapato	$0.28	$0.62
			$0.74	$1.55
			Best	High
			$0.74	$1.55
Exploration/Takeover Potential			100%	10%
			$0.74	$0.16
			$1.48	$1.71

DYOR GLTAH