OTCPK:MAUXF - Post by User
Post by
oullinson Nov 12, 2011 12:58am
477 Views
Post# 19231860
Formating problem with previous post
Formating problem with previous postHere are the notes you cannot see in the previous post due to a formating problem
| Field Data | Notes to calculations |
| Field BOPD | Actual from Company PR's |
| Down time | Actual from Company PR's |
| Lifted barrels | |
| Brass Oil Price | Average price per Bloomberg |
| Mart's share of production | From Q2 2011 will go down when |
| production increases |
| Mart's share | |
| |
| Mart's share of field revenue | Extrapolated from Q2 2011 |
| Mart's Q3 revenue after Royalties | Extrapolated from Q2 2011 |
| Fund flow from operation Q3 | Extrapolated from Q2 2011 |
| Fund flow per share diluted | Company defines "Funds flow from |
| Fund flow per share diluted | production operations" as net oil sales |
| less royalties, community development |
| costs and production costs |
| Total comprehensive income Q3 | |
| Income per share basic | 336M shares |
| Income per share diluted | 344M shares |
| |
| |
| Full year 2012 | |
| |
| |
| Field Data | |
| Wells added | Year end 2011 is 14K BOPD |
| Field BOPD | Assumes pipeline capacity available |
| Down time | Down time per company budget |
| Lifted barrels | |
| Brass Oil Price | |
| Mart's share of production | |
| |
| Mart's share | |
| |
| Mart's share of field revenue | |
| Mart's Q3 revenue after Royalties | Includes increase in royalty (volume) |
| Fund flow from operation | |
| Fund flow per share basic | 336M shares |
| Fund flow per share diluted | 344M shares |
| |
| Total comprehensive income | |
| Income per share basic | 336M shares |
| Income per share diluted | 344M shares |