good points augusta321
Back of the envelope calcs:
say $8.5m cost of well
From announcement 14/7/11 (& pg 27 of the AGM presentation) ->EURs of 420-470k boe
But I'm not sure of the mix of oil to gas over the life of the well and with the 1:6 ratio they use, the mix affects the cash recovery. (eg 1 bo = say US$95 but the equivalent gas = 6mcfg = say 6xUS$6.60 = US$39.6) so the mix makes a big difference.
* Prices come from bottom of page 2 of the progress report dated 23/6/11
From memory TXN has about a 62% net working interest in its EFS wells.
So looking at the extremes:
Pure Gas
420-470kboe = 2520000-2820000mcfg
@ US$6.60/mcfg = $16.6m - $18.6m
62% working interest = $10.3m - $11.5m
Breakeven would look to be about US$5.5 on a pure gas scenario (62%x2520000xUS$5.5)
Pure Oil
420-470kboe
@ US$95/bbl = $39.9m - $44.6m
62% working interest = $24.7m - $27.7m
Breakeven would look to be about US$32.5 on a pure oil scenario (62%x420,000xUS$32.5)
So adopting various scenarios and using the lower 420k EUR
guidance:
Oil Gas NRI POO POG $EUR
0% 100% 260,400 NA $5.50 $8,593,200
10% 90% 260,400 $71 $4.73 $8,504,664
20% 80% 260,400 $63 $4.20 $8,530,704
30% 70% 260,400 $56.5 $3.77 $8,533,308
40% 60% 260,400 $51.5 $3.43 $8,582,784
I couldn't find it but I vaugely remember the mix being about 70%gas to 30% oil - which would put it almost bang on the $60/bbl that Augusta321 mentioned
Feel free to push on my calcs - I only tinkered in excel briefly and I'm not 100% certain I got the calcs correct. Obviously no DCF/time value of money in here either.
But my rough conclusion is we're not losing money until the low US$60s/bbl as long as the production levels decline at or slower than the expected rates.
- Forums
- ASX - By Stock
- third ef well fraccing and testing begins
good points augusta321Back of the envelope calcs:say $8.5m cost...
-
- There are more pages in this discussion • 18 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add TXN (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online