calculations, page-3

I have been trying to get numbers to confirm this from first principals.
Learning curve for me ..... but having trouble coming up with that volume ..... concerned that I am doing something wrong!
I am only doing the calc's for the farmin areas, not the lot and trying to calculate the amount that the Indian company and nwe end up with .... to give me an idea of how attractive the deal was.

regards