If I recall well, this is the current table of the reports I read:
| NEXT 12
MONTHS |
Estimated Production |
Average bbl price |
CASH FLOW |
| Paradigm |
28.000 |
100,0 USD |
605.800.000 |
| Jennings Cap |
33.286 |
92,6 USD |
510.960.000 |
| First Energy |
27.773 |
115,3 USD |
592.100.000 |
| CIBC |
30.464 |
104,0 USD |
424.600.000 |
| Credit Suisse |
33.700 |
99,3 USD |
595.000.000 |
| BMO |
43.257 |
95,0 USD |
446.250.000 |
| Macquarie |
?? |
?? |
601.982.916 |
| Total Average |
32.747 |
101 |
539.527.559 |
If now oil is at 92,75 less an oil fixed discount of $1,75, current oil sales are at $91 x barrel sold.
I think that Jennings is more accurate using oil at $92,6 for the next 12 months....but they are using a production of more than 33,000 bopd...
