12bcf gas
prospective · P90 12.4 / P50 12.4 / P10 12.4
9mmbbl oil
prospective · P90 9.1 / P50 9.1 / P10 9.1
Valued at: no ownership disclosed
7 notes for review
- no permit recorded for Coolibah
- NO STAKE: value shows as zero until ownership is known
- gas: single estimate 12.4 bcf used for P90/P50/P10
- gas: no SPE-PRMS class stated; risked as prospective
- liquids: single estimate 9.1 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
60mmbbl oil
contingent · P90 60 / P50 60 / P10 60
Valued at: Warrego Energy Ltd 8%Permit: CORNEA
1 note for review
- liquids: single estimate 60 mmbbl used for P90/P50/P10
5bcf gas
contingent · P90 5 / P50 5 / P10 5
90bcf gas
prospective · P90 90 / P50 90 / P10 90
Valued at: Warrego Energy Ltd 50.1%Permit: EL ROMERAL
2 notes for review
- gas: single estimate 5 bcf used for P90/P50/P10
- gas: single estimate 90 bcf used for P90/P50/P10
278pj gas
prospective · P90 278 / P50 278 / P10 278
Valued at: Warrego Energy Ltd 50%Permit: ERREGULLA DEEP
2 notes for review
- gas: single estimate 278 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
0mmbbl oil
prospective · P90 0.132 / P50 0.132 / P10 0.132
Valued at: Warrego Energy Ltd 60%Permit: LOCHEND CARDIUM
2 notes for review
- liquids: single estimate 0.132 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
9bcf gas
prospective · P90 8.8 / P50 8.8 / P10 8.8
6mmbbl oil
prospective · P90 6.4 / P50 6.4 / P10 6.4
Valued at: no ownership disclosed
7 notes for review
- no permit recorded for Myall Plain
- NO STAKE: value shows as zero until ownership is known
- gas: single estimate 8.8 bcf used for P90/P50/P10
- gas: no SPE-PRMS class stated; risked as prospective
- liquids: single estimate 6.4 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
410bcf gas
prospective · P90 410 / P50 410 / P10 410
90mmbbl oil
prospective · P90 90 / P50 90 / P10 90
Valued at: Warrego Energy Ltd 100%Permit: PEL 8
2 notes for review
- gas: single estimate 410 bcf used for P90/P50/P10
- liquids: single estimate 90 mmbbl used for P90/P50/P10
300pj gas
contingent · P90 300 / P50 300 / P10 300
Valued at: Warrego Energy Ltd 100%Permit: OCEAN HILL
2 notes for review
- gas: single estimate 300 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
796bcf gas
prospective · P90 796 / P50 796 / P10 796
Valued at: no ownership disclosed
6 notes for review
- no permit recorded for Panizza
- NO STAKE: value shows as zero until ownership is known
- gas: no best estimate stated; P50 taken as 796 from the low case
- gas: high case not stated; set equal to P50
- gas: no SPE-PRMS class stated; risked as prospective
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
240bcf gas
prospective · P90 240 / P50 240 / P10 240
Valued at: Warrego Energy Ltd 41%Permit: SALTO
2 notes for review
- gas: single estimate 240 bcf used for P90/P50/P10
- gas: no SPE-PRMS class stated; risked as prospective
38mmbbl oil
prospective · P90 10.7 / P50 37.85 / P10 65
Valued at: Warrego Energy Ltd 41%Permit: SALTO
1 note for review
- liquids: no best estimate stated; P50 taken as 37.85 from the low/high midpoint case
178pj gas
contingent · P90 178 / P50 178 / P10 178
Valued at: Warrego Energy Ltd 100%Permit: SOUTH ERREGULLA
2 notes for review
- gas: single estimate 178 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
272pj gas
prospective · P90 272 / P50 272 / P10 272
Valued at: Warrego Energy Ltd 50%Permit: SOUTHWEST ERREGULLA
2 notes for review
- gas: single estimate 272 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
830bcf gas
prospective · P90 830 / P50 830 / P10 830
Valued at: Warrego Energy Ltd 85%Permit: TESORILLO
1 note for review
- gas: single estimate 830 bcf used for P90/P50/P10
31mmbbl oil
prospective · P90 31.4 / P50 31.4 / P10 31.4
Valued at: no ownership disclosedPermit: TOENDA-1
4 notes for review
- TOENDA-1: no ownership statement or schedule found for this permit
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 31.4 mmbbl used for P90/P50/P10
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
32pj gas
contingent · P90 32 / P50 32 / P10 32
54pj gas
reserve · P90 54 / P50 54 / P10 54
Valued at: Warrego Energy Ltd 55%Permit: WALYERING
3 notes for review
- gas: single estimate 32 pj used for P90/P50/P10
- gas: single estimate 54 pj used for P90/P50/P10
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
226pj gas
prospective · P90 226 / P50 226 / P10 226
Valued at: Warrego Energy Ltd 100% of volumes already stated netPermit: WEST ERREGULLA → WEST ERREGULLA-2 → EP469
3 notes for review
- gas: single estimate 226 pj used for P90/P50/P10
- gas: no SPE-PRMS class stated; risked as prospective
- PJ priced at A$0.40/mcf ÷ 1.055 GJ/mcf = A$0.379/GJ (conversion assumed)
247bcf gas
prospective · P90 154 / P50 247 / P10 372
Valued at: no ownership disclosed
3 notes for review
- no permit recorded for West Erregulla Basal Wagina
- NO STAKE: value shows as zero until ownership is known
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
513bcf gas
contingent · P90 213 / P50 513 / P10 966
Valued at: no ownership disclosed
3 notes for review
- no permit recorded for West Erregulla Central Area
- NO STAKE: value shows as zero until ownership is known
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
103bcf gas
prospective · P90 103 / P50 103 / P10 103
Valued at: no ownership disclosed
4 notes for review
- no permit recorded for West Erregulla Northern Area
- NO STAKE: value shows as zero until ownership is known
- gas: single estimate 103 bcf used for P90/P50/P10
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
14mmbbl oil
prospective · P90 14.2 / P50 14.2 / P10 14.2
Valued at: Warrego Energy Ltd 97.5%Permit: WILLAROO-1
2 notes for review
- liquids: single estimate 14.2 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
1,117bcf gas
prospective · P90 354 / P50 1117 / P10 1117
Valued at: Warrego Energy Ltd 100%Permit: WINCHESTER
1 note for review
- gas: high case not stated; set equal to P50
700bcf gas
prospective · P90 700 / P50 700 / P10 700
250mmbbl oil
prospective · P90 250 / P50 250 / P10 250
Valued at: Warrego Energy Ltd 0%Permit: PEL 422
2 notes for review
- gas: single estimate 700 bcf used for P90/P50/P10
- liquids: single estimate 250 mmbbl used for P90/P50/P10
485bcf gas
prospective · P90 485 / P50 485 / P10 485
100mmbbl oil
prospective · P90 100 / P50 100 / P10 100
Valued at: Warrego Energy Ltd 0%Permit: PEL 424
2 notes for review
- gas: single estimate 485 bcf used for P90/P50/P10
- liquids: single estimate 100 mmbbl used for P90/P50/P10
235bcf gas
prospective · P90 235 / P50 235 / P10 235
60mmbbl oil
prospective · P90 60 / P50 60 / P10 60
Valued at: Warrego Energy Ltd 0%Permit: PEL 471
3 notes for review
- gas: single estimate 235 bcf used for P90/P50/P10
- liquids: single estimate 60 mmbbl used for P90/P50/P10
- NO STAKE: Warrego Energy Ltd value shows as zero until a stake is entered
2,000bcf gas
prospective · P90 2000 / P50 2000 / P10 2000
600mmbbl oil
prospective · P90 600 / P50 600 / P10 600
Valued at: Warrego Energy Ltd 0%Permit: PEL 424
2 notes for review
- gas: single estimate 2000 bcf used for P90/P50/P10
- liquids: single estimate 600 mmbbl used for P90/P50/P10
2,300bcf gas
prospective · P90 2300 / P50 2300 / P10 2300
1,600mmbbl oil
prospective · P90 1600 / P50 1600 / P10 1600
Valued at: Warrego Energy Ltd 0%Permit: PEL 471
5 notes for review
- LATEST ESTIMATE JUMPED: Oil 60 -> 1600 mmbbl vs the previous estimate (2009-11-26) - check units before relying on it
- gas: single estimate 2300 bcf used for P90/P50/P10
- gas: no SPE-PRMS class stated; risked as prospective
- liquids: single estimate 1600 mmbbl used for P90/P50/P10
- liquids: no SPE-PRMS class stated; risked as prospective
50%
Probability of
14,291
mmbbl
26.1%
Value retained
$4,170,789,300.00
AUD
Leverage per instrument
ASX:WGO
118%
$0.36 → $0.42