RE: asx rns re: project Longhorns12 Apr 2022 08:03
I've already seen the first of the OTC punters' brain melt as he tried to "do the math" on 88E's annual revenue from Longhorn. Perhaps naively, I have faith the UK/Aussie shareholders will take into account a) % ownership b) royalties c) state taxes d) operator's fee e) oil:gas ratio f) opex/capex.
So, I have a question. Let's stipulate a) the price of oil remains at $100 and gas is fixed at $4 b) 88E purchased its share of Longhorn on 1/1/22 c) production remains at an even, say, 500BOE for all 365 days of 2022 d) the operator's fee is $5 per boe e) royalties plus taxes in Texas equals 30% f) opex is $28 per boe g) oil:gas ratio remains constant as does the project ownership structure. Ok?
I recognise the closing 'production per day' number for 2022 may increase following the workover programme but let's just use the figures stipulated above as if the factors were all constant. In such a scenario, what would the approx revenue be to 88E, net net net? To the nearest million dollars is fine.
Once the approx annual revenue from Texas is calculated, deduct, say, US$2m for 88E G&A, and is the remaining cash sufficient to fund A) 100% of 88E's 75% share of a vertical test well at Icewine East B) 50% of 88E's 75% share of a vertical test well at Icewine East or C) less than 25% of 88E's 75% share of a vertical test well at Icewine East, where to total well cost is $20m?
Follow up bonus question. At that annual revenue figure from Longhorn net to 88E, will it take A) 2 years B) 3 years or C) 5 years for 88E to finance its share of one vertical test well at Icewine East solely from internally generated cash?
Final final question, I'm sorry. For 88E to be active operationally at Icewine East in the future, will it require A) another highly dilutive cash raise B) a farm out leaving 88E with a disappointingly low W.I. in Icewine East or C) both?
Answers on a postcard please, and don't forget to show your working!! Then explain to me again why 88E isn't, at a minimum, three years behind PANR in its data collection and understanding of the geology and commerciality of this shared, non-homogenous asset.