No such message found

Welcome To The Canadian Imperial Venture HUB On AGORACOM

Identify, Focus, Develop.

Free
Message: Re: Couple of numbers re Reserves
Reply New Message
Back To Forum List View
Couple of numbers re Reserves
4
Wilfred
Jul 03, 2008 02:59AM

Sorry guys, there was an error in my estimations. The % of ownership was missing. Although I think the estimation is really conservative since I am just using 10% recovery rate as the midpoint. When pasting it doesn't look very good, but I hope you can real properly the tables.

Assumptions
Reserves (million barrels) 1,000 2,000
Recovery Rate (%) 10%
Oil Price ($) 140.0
Profit per barrel (as % of oil price) 14.0 10%
Exchange Rate (CAD/$) 1.01
Diluted NOSH (million) 402.2
Ownership 22.5%

Reserves (million barrels)

0.8

500

750

1,000

1,250

1,500

1,750

2,000

Recovery Rate (%)

2.5%

0.10

0.15

0.20

0.25

0.30

0.35

0.40

5.0%

0.20

0.30

0.40

0.50

0.59

0.69

0.79

7.5%

0.30

0.45

0.59

0.74

0.89

1.04

1.19

10.0%

0.40

0.59

0.79

0.99

1.19

1.39

1.58

12.5%

0.50

0.74

0.99

1.24

1.49

1.73

1.98

15.0%

0.59

0.89

1.19

1.49

1.78

2.08

2.38

17.5%

0.69

1.04

1.39

1.73

2.08

2.43

2.77

Note: Output Sheet is the reserves potential per share in CAD

Reserves (million barrels)

0.8

500

750

1,000

1,250

1,500

1,750

2,000

Oil Price ($)

80

0.23

0.34

0.45

0.57

0.68

0.79

0.91

100

0.28

0.42

0.57

0.71

0.85

0.99

1.13

120

0.34

0.51

0.68

0.85

1.02

1.19

1.36

140

0.40

0.59

0.79

0.99

1.19

1.39

1.58

160

0.45

0.68

0.91

1.13

1.36

1.58

1.81

180

0.51

0.76

1.02

1.27

1.53

1.78

2.04

200

0.57

0.85

1.13

1.41

1.70

1.98

2.26

Note: Output Sheet is the reserves potential per share in CAD


1 Recommendations
Re: Couple of numbers re Reserves
2
kenneyboy
Jul 03, 2008 03:45AM
Re: NUMBERS
1
rico
Jul 03, 2008 04:22AM
Reply New Message
Back To Forum List View
Share
Share
New Message
Please login to post a reply