Silicon Investor (SI) -- The First Internet Community

STOCKTALK

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor. We ask that you disable ad blocking while on Silicon Investor in the best interests of our community. If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.

Gold/Mining/Energy : KOB.TO - East Lost Hills & GSJB joint venture -- Ignore unavailable to you. Want to Upgrade?

To: Salt'n'Peppa who wrote (3238)	7/5/1999 12:39:00 PM
From: STLMD	Read Replies (1) \| Respond to of 15703

Cheers Rick and Thread. I'm attemting to post a spreadsheet. I'll explain the assumptions in the next post. CO. share APO mmcf/year(assume 50 mmcf/day) Total per well mmcf 1999 wells 2000 wells2001 wells shares out net 1.75US per mcf EPS 1999 EPS 2000 EPS 2001 Price(assumption 25X growth 1999 2000 2001 KOB 0.0425 18250 18250 1 4 8 21 million 31.937 million US 0.065 0.26 0.51 1.63 US 6.50 US 12.75 US 2.37 C 9.51 C 18.65 C PYR 0.0925 18250 18250 1 4 8 19 million 31.937 million US 0.156 0.62 1.24 3.90 US 15.50 US31.00 US HTP 0.1025 18250 18250 1 4 8 28 million 31.937 million US 0.116 0.47 0.94 4.00 US 11.75 US23.50 US 5.85 C 17.20 C 34.80 C