12/31/06
|
|
Sacramento
Basin
|
112
|
DJ
Basin
|
193
|
San
Juan Basin
|
40
|
Utah
|
8
|
Lobo
|
90
|
Perdido
|
52
|
Offshore
|
5
|
State
Waters
|
12
|
Other
|
22
|
Total
|
534
|
2006
Est.
Actual
|
2007
Forecast
|
||
Average
Realized Price / Mcfe
|
$8.13
|
$7.70
|
|
n
Operating
Costs / Mcfe
|
|||
• Direct
LOE
|
$0.65
|
$0.61
|
|
• Ad-Valorem
Tax
|
0.20
|
0.20
|
|
• Work
over
|
0.19
|
0.11
|
|
•
Insurance
|
0.04
|
0.04
|
|
n
Total
Lifting
Costs
|
$1.08
|
$0.96
|
|
• Production
Tax
|
0.19
|
0.19
|
|
•
TG&M
|
0.15
|
0.12
|
|
• G&A (1)
|
0.82
|
0.64
|
|
• Interest
(net)
|
0.39
|
0.32
|
|
Total Cash Costs per
Mcfe
$2.63 $2.23
|
|||
CASH
FROM OPERATIONS
/Mcfe
|
$5.50
|
$5.47
|
Three
Months Ended
September
30, 2006
(Unaudited)
|
Nine
Months Ended
September
30, 2006
(Unaudited)
|
|
Avg.
Production (MMcfe/Day)
|
95.0
|
89.5
|
Realized
Price ($/MCFE)
|
8.15
|
8.15
|
Total
Revenues
|
71.2
|
199.1
|
Net
Income
|
11.9
|
31.4
|
EPS
Diluted
|
0.24
|
0.62
|
Average
Shares
Outstanding
(Diluted)
|
50.4
|
50.4
|
n
Hedged
65 BBTU/D
for 2007 with
swaps
at 55 BBTU/D with average
price of $7.79 and collars of 10 BBTU/D $7.19/10.03 |
n
Revolving
line of credit –
conforming borrowing base of $325 million
n
$159
million
unused capacity
n
Currently
have
$240 million debt outstanding.
Revolving
Credit
$165
Second
Lien Term
loan
75
240
n
Cash
= $63
MM
|
n
Protected
50
BBTU/D of estimated
2008
natural gas. 50 BBTU/D
swapped at $7.62 |