2023 Budget - pretty simple.
At 80 WTI
Adjusted free funds flow 270 million
Cap budget and ARO 120 million
Dividend at .72 per year 113 million
Excess free Funds 37 million.
Sensitivity: 1 WTI change equal 7 million free funds flow.
If 90 WTI, another 70 million in adjusted free funds.
Like management prudents on the budget.