cost / pricing analysis

I would like to expand on gilbertw's GGP PROJECTIONS spreadsheet.

There has been some real basic costing/pricing scattered throughout the GGP threads, but nothing really in depth.

Please reply if you have detailed projection information on any of the following:

Oil production volumes
Gas production volumes
Liquid production volumes
Oil equivalents
Average oil price
Average gas price
Average liquids price

Net cash flow

Capital Expenditures (requirements - $15m for 10 wells)
Lease Operating Expenses
Production Taxes
Depreciation, Depletion and Amortization
General and Administrative Expenses
Accretion Expense
Interest Expense
Income Taxes

The more detailed and cross examined the information we collate, the more accurately we can determine future quarterlies and perhaps stock price!