To be honest, i'm pretty rubbish at calculating whats going on long term (especially trying to separate out the nat gas). The quarerly returns are the best history of quarterly production but I think Jewel only started reporting in the March 2022 quarter (is started actual production in August 2021).
My general thoughts are probably these wells make double their initial production cost (with a longer less material tail). Therefore my rule of thumb would be that this working interest should give us around US$2.5m in profits.
Funnily enough i have tried to chuck something together which once I actually got to the end seemed to support my thoughts (noting that this is really back of the envelope stuff) so not sure how much weight I would put on this. Basically i have allocated out the 2 year production based on Rangers year 1 vs year 2 production (for Oil, NGLs, and Gas). I have then assumed each year after that production goes down by 50% (no idea if this is too aggressive or not, but dont really have enough data myself).
Note i have assumed around $10 per BOE for opex, which i think was disclosed in a recent announcement (cant recall the exact number, nor if it was a life-of-well cost or just over the period)
BOEPD Oil Nat Gas BOE 150 60 45 45 $ 75 75 2.2 Factor (coverts gas mcf price to BOE) 1 1 6 BOE $ 75 38 13.20 Income 4,500 1,688 594 Opex (per day) 10 -600 -450 -450 Per Day Profit 3,900 1,238 144 2 Year Income 3,855,495 2,847,000 903,375 105,120 Year 1 50% 2,498,185 2,026,633 421,967 49,585 Year 2 27% 1,357,310 820,367 481,408 55,535 Year 3 13% 678,655 410,184 240,704 27,768 Year 4 7% 339,328 205,092 120,352 13,884 Year 5 3% 169,664 102,546 60,176 6,942 5,043,142 Prod Costs -2,500,000 Net Cash 2,543,142
Was trying to work out when we got the leases. Dan might be able to shed some light on what DSU's the wells span, but suggest its over the following 4 DSU's. From what I can tell we last picked up acreage on the following years (calendar). Hard to really tell if we have had a large holding for a few years or if its the more recent activity that has resulted in our WI
14 (south of Bruins) - 2022
23 (2 south of Bruins) - 2024
24 (south of Jewel) - 2019
25 (2 south of Jewel) - 2024
- Forums
- ASX - By Stock
- BRK
- Ann: Brookside to Participate in Gapstow Full Field Development
Ann: Brookside to Participate in Gapstow Full Field Development, page-41
-
-
- There are more pages in this discussion • 15 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add BRK (ASX) to my watchlist
(20min delay)
|
|||||
Last
1.2¢ |
Change
0.000(0.00%) |
Mkt cap ! $57.27M |
Open | High | Low | Value | Volume |
1.2¢ | 1.3¢ | 1.2¢ | $39.29K | 3.215M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
20 | 11032319 | 1.2¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.3¢ | 21863590 | 29 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
17 | 10309486 | 0.012 |
45 | 39951789 | 0.011 |
20 | 10041919 | 0.010 |
11 | 5890014 | 0.009 |
1 | 120000 | 0.008 |
Price($) | Vol. | No. |
---|---|---|
0.013 | 21429360 | 27 |
0.014 | 25952378 | 20 |
0.015 | 9199149 | 18 |
0.016 | 2172527 | 10 |
0.017 | 11826445 | 8 |
Last trade - 16.10pm 12/07/2024 (20 minute delay) ? |
Featured News
BRK (ASX) Chart |