650boe/d 90% OIL and 10% liquids (selling at higher price than oil)
-
Current valuation: (650boed * 85000)/ 54000000 = 1.02
End of 2012 valuation (not including nat gas): (1000boed * 85000)/ 54000000 = 1.57