Meerkat ... you have serious issues dude. I had a trawl through...

Meerkat ... you have serious issues dude. I had a trawl through some of your past post's... your tone is certainly consistent.

I have revised my calcs using just 100mcf per day per well and I come with a value per share of approx 7.26c with 100wells on a PE of 12. (Excluding Bemax shares)
Cost of wells covererd within first 3 years approx.

The spreadsheet is at http://208.106.149.182/az/imperial.xls

I'm no expert, just enjoy trading and learning ;)