CGX did these projections based on 83.66 @ BBL.
|
Netbacks on Full Profit Oil Basis
|
$/bbl
|
|
Wellhead Price
|
$83.66
|
|
Operating Cost
|
$5.37
|
|
Capital Cost
|
$2.20
|
|
Government of Guyana Take (54%)
|
$40.71
|
|
Netback (46%)
|
$35.38
|
|
NPV10
|
$15.82
|
|
Probability of Success ~1:5
|
|
NPV10 Risked
|
$3.17
|