projected earnings for 2012-2013

Thought I'd knock up some wishful(HOPING,BEGGING)ball park figures for 2012 just for the excercise.

surfsupdood

you realise I have no more room to move here.




AUSII 100%:

IP - 800BOPD

production rate :200 bopd

15 days maintanace per yr = 350days @ 200bopd =

70 000barells PER/YR @ $90 = $6 300 000




Gretel 100% :

Same figures as AUSII
$6 300 000




4 INFILL WELLS 26%

IP - 1200bopd

production rate - 250bopd

$7 875 000 total revenue




Everett 26% :

IP - 1200bopd

production rate - 250bopd

65bopd to samson

$2 047 500





Existing wells as per 3rd qtr 2011:

375 bopd equivalent

$11 812 500





SOA 100% - ?



Defender 37.5% - ?





TOTAL PROJECTED REVENUE FOR 2012-2013 =


$34 335 000

Are these figures conservative enough?