Supurva Healthcare Group Inc (SPRV)

[xtrapink]

Stratocasterca--I'm a little conservative..but here is how I compute it. My apologies to people averse to applied math in advance:

$62.25 Current price per BBL OK Sweet Crude
- 5 Pickup/Tank servicing charge
=$57.25 Net from selling oil
-$22 Conservative...operating costs to extract the oil
=$35.25 per BBL Free Cash

= $77.55 Free Cash thrown off per well per day at 2.2BBL
= 39 days Payback for $3000 servicing then $77.55 Profit per day per well
= $2325+ per month per well profit based on 2.2 BBL per day at the current $62.25 OK sweet price.

119 wells x $2325 x 12 months = $3,320,100 Profit per year once all have been serviced and the servicing paid for out of well production.

Some assumptions...some conservatism...pretty close.

xtrapink