Hi scotty,
The spreadsheet is at work, I'm not entirely sure what pricing I came out with after 4 wells, but I'm sure after the 5th well, my calcs strongly indicate a share price over 8c.
If you want I can email it to you on monday. You may be able to make improvements or create alternative scenarios
ta