22mmbbl condensate
contingent · P90 22 / P50 22 / P10 22
Valued at: no ownership disclosed
4 notes for review
- no permit recorded for Elevala
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 22 mmbbl used for P90/P50/P10
- NO STAKE: Horizon Oil Ltd value shows as zero until a stake is entered
100mmbbl oil
prospective · P90 100 / P50 100 / P10 100
Valued at: Horizon Oil Ltd 5%Permit: KHOP-1
2 notes for review
- liquids: single estimate 100 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
16pj gas
prospective · P90 15.6 / P50 15.6 / P10 15.6
Valued at: 100% of volumes already stated net
4 notes for review
- no permit recorded for Mereenie Footwall
- NO STAKE: value shows as zero until ownership is known
- gas: single estimate 15.6 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
39pj gas
prospective · P90 38.7 / P50 38.7 / P10 38.7
Valued at: 100% of volumes already stated net
4 notes for review
- no permit recorded for Nam Phong Hua Hin Lat
- NO STAKE: value shows as zero until ownership is known
- gas: single estimate 38.7 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
123bcf gas
contingent · P90 123 / P50 123 / P10 123
3mmbbl liquids
contingent · P90 3.4 / P50 3.4 / P10 3.4
Valued at: 100% of volumes already stated net
5 notes for review
- no permit recorded for Stanley
- NO STAKE: value shows as zero until ownership is known
- gas stated in ['bcf', 'pj']; used bcf only
- gas: single estimate 123 bcf used for P90/P50/P10
- liquids: single estimate 3.4 mmbbl used for P90/P50/P10
14bcf gas
contingent · P90 14 / P50 14 / P10 14
1mmbbl liquids
contingent · P90 0.7 / P50 0.7 / P10 0.7
Valued at: Horizon Oil Ltd 100% of volumes already stated netPermit: PRL 28
3 notes for review
- gas stated in ['bcf', 'pj']; used bcf only
- gas: single estimate 14 bcf used for P90/P50/P10
- liquids: single estimate 0.7 mmbbl used for P90/P50/P10
2mmbbl oil
reserve · P90 1.95 / P50 1.95 / P10 1.95
Valued at: Horizon Oil Ltd 26.95%Permit: 22/12
1 note for review
- liquids: single estimate 1.95 mmbbl used for P90/P50/P10
5mmbbl oil
prospective · P90 5.1 / P50 5.1 / P10 5.1
Valued at: Horizon Oil Ltd 55%Permit: WZ12-8E A8
1 note for review
- liquids: single estimate 5.1 mmbbl used for P90/P50/P10
0mmbbl oil
prospective · P90 0.1 / P50 0.1 / P10 0.1
Valued at: Horizon Oil Ltd 100% of volumes already stated netPermit: 22/12
2 notes for review
- liquids: single estimate 0.1 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
18mmbbl oil
prospective · P90 18 / P50 18 / P10 18
Valued at: Horizon Oil Ltd 10%Permit: WHIO-1
1 note for review
- liquids: single estimate 18 mmbbl used for P90/P50/P10
50%
Probability of
343
mmbbl
31.7%
Value retained
$215,746,282.50
AUD
Leverage per instrument
ASX:HZN
15%
$0.22 → $0.03