10% discount, 30% tax for the taxed NPV, each well annual cost...

10% discount, 30% tax for the taxed NPV, each well annual cost of 36K in OPEX flat rate plus $7.25BBL in cartage cost , then Multipled by 0.3 to get AKK;s share of cost those numbers are based on William Mitchell's evalation report July 6 2011.
The EUR is based on HKs recent presentation
The decline rate % in the first 7 years is based on poster cmonaussie's work from a depletion curve.
There is no interest cost but guess it would be less than $4M for the project, and probably would be negated as have not put in a cost for sale of beam pumos at the end of the project life
Just please Realise this was done by myself and I have no real knowledge of this sector so probably plenty of errors.