Taking a Stab at Q4: $11mm / 33 cent loss; $12mm FFOGiven exit of 13200,
WTI:
Oct WTI avg of $70.5
Nov WTI avg $54.5
Dec WTI avg $46.5
Qtr avg of $57.20
EDM:
$25 avg EDM Diff
https://www.gljpc.com/price-charts
AECO: $2.04 CAD
https://www.gljpc.com/price-charts
Adding back approx 22.6mm depreciation brings us to $11.6 mm FFO
>
>
>
| WTI Price | 57.2 | | | |
| diff | -25 | | | |
| exchange | 1.33 | | | |
| | 42.826 | | | |
| Quality dis. | -3.25 | | volume | $$/ Day |
| Realized | 39.576 | | 8300 | $328,480.80 |
| | | | | |
| AECO | 2.04 | | 24000 | $48,960.00 |
| NGL’s | 34.32 | | 900 | $30,888.00 |
| | | | 13200 | $408,328.80 |
| | | /boe | | |
| Revenue | $149,040,012.00 | $30.93 | | |
| COP: | | | | |
| Gorr @ 4.1% | $6,110,640.49 | $1.27 | | |
| Crown @ slide | $10,060,200.81 | $2.09 | | |
| OPEX | $63,838,500.00 | $13.25 | | |
| SG&A | $7,227,000.00 | $1.50 | | |
| Interest | $15,500,000.00 | $3.22 | | |
| COP | $102,736,341.30 | $21.32 | | |
| Op netback | $46,303,670.70 | $9.61 | | |
| | | | | |
| Share Comp | $1,268,000.00 | $0.26 | | |
| Depreciation | $90,400,000.00 | $18.76 | | |
| Net Income | -$45,364,329.30 | | /qtr | |
| EPS | -$1.37 | | -$0.34 | |