To: kingfisher who wrote (7507 ) 8/26/2000 6:10:17 PM From: Richard Saunders Respond to of 24939 R.Barbe/all - barednaked numbers - Junior oils & taking it off related. There are some raw numbers below, don't make any decisions based on the info. without verifying details, etc. The numbers came out of recent news releases that can be found at SEDAR or at company homepages. Carlson's fin-info.com site is also good for trying to track down recent news releases, etc. Apologies for formatting, unfortunately computer skills suck and trying to format tables has presented a challenge. My problem. All data is original & hopefully it will be of use to any who are in the process of sorting thru the oilpatch and trying to make sense of 2Q reports. All BOE calculations have been done using 10:1 gas conversion and if you look at Corsair's CXI release you'll find that the co. wants to talk about BOE's using 6:1 conversion..... The per unit (BOE) calculations were done by dividing the news released dollar values for cashflow, earnings and operating costs by the total production for the 2nd quarter which was calculated by multiplying 91 days by the total boepd value. A few situations haven't yet stated operating costs so they appear as "not stated ". Hope the info. is of use, someone else can figure out averages, etc. Happy hunting.SYMBOL Name BOEPD %GAS $CF/BOE $EARN/BOE %EARN/CF $OperateCost/BOE GEX Genesis 14,410 58% $22.25 $7.12 32% $5.59 CMT Compton 14,383 59% $18.94 $6.55 35% $5.96 BNP Bonavista 12,163 86% $23.22 $9.79 42% $3.21 EEE Cdn. 88 10,774 78% $ 5.58 -$2.45 -44% $6.45 PNT Petromet 7,937 79% $22.76 $6.78 30% $2.51 RLP Richland 5,640 45% $17.78 $4.37 25% $5.17 PSN Post 4,790 49% $17.85 $7.86 44% not stated SME Storm 4,766 18% $21.72 $8.15 38% $4.19 AVO.a Avid 4,591 7% $19.12 $9.12 48% not stated URC Upton 3,924 0% $15.85 $5.33 34% $4.78 TET Tethys 3,487 26% $18.91 $6.29 33% $4.33 THY Thunder 3,252 58% $21.49 $10.43 49% $5.23 FDE Founders 3,185 36% $17.15 $4.86 28% $7.33 TPH Triumph 3,091 34% $20.87 $3.49 17% not stated IOI Ionic 3,015 67% $22.54 $8.73 39% $4.30 KCH Ketch 2,568 62% $17.97 $7.09 39% $6.63 SWN Southward 2,260 99% $24.39 $9.95 41% $4.94 KWE Key West 1,901 33% $21.11 $7.86 37% $4.42 GRX Grey Wolf 1,635 90% $21.50 $3.33 16% $5.66 OLT Oiltec 1,546 3% $16.52 $4.82 29% $3.57 BXL BXL Energy 1,524 62% $25.64 $11.51 45% $6.51 CVO Caravan 1,483 29% $26.00 $11.77 45% not stated BEC Belair 1,338 55% $19.38 $5.84 30% not stated SEY Spire 755 100% $16.60 $2.23 13% $6.25 CXI Corsair 143 54% $18.82 $13.63 72% $8.43