revenue calculations, page-13

Benmoff,

You are right about the value of the condensate. I rang the company today. So assuming a condensate price of $63 a barrel and a gas price of US$6 per 1000 cubic feet.

C1

1700 * 6 * 0.235 = US$2397 per day for the gas, and
55 * 63 * 0.235 = US$814 per day for condensate.

C2
unknown

H1
1100 * 6 * 0.75 = US$4950 per day for the gas, and
65 * 63 * 0.75 = US$3071 per day for condensate.

S2
900 * 6 * 0.675 = US$3645 per day for the gas.

So, that is a total of US$14,877 revenue per day, US$5.4 million or AU$6.8million revenue per year with plenty more to come, I hope.