79 upl nav model sample

Ultra Petroleum Corp. - Assumptions - NAV Model by Geography and Reserve ($ in Millions Except Per Share and Per Unit Data) Model-Wide Toggles & Assumptions: Company Name: Current Share Price: Bbl to Mcfe Conversion Factor: Units (for Conversions): Discount Rate: Allow Circular References: Price Deck Case: Long-Term Gas Price (for Strip Pricing); Long-Term Oil Price (for Strip Pricing): Drilling Schedule: Tax Depreciation Schedule (for Development CapEx): Most Recent Quarter End Date: Valuation Date: "Remainder Date" for NAV Model: End of Year 1 Fiscal Year: Year One Production Months: Adjustment Factor for Stub Period: Tax and DD&A Assumptions: Lower Initial Tax Rate: # of Effective Years for Initial Tax Rate: Statutory Tax Rate: NOL Carryforwards ($ in 000's): Leasehold CapEx: Proved Reserves (Mmcfe): Max Reserves to be Migrated to Proved (Mmcfe): F&D Cost per Mcfe for Migrated Reserves ($ as Stated): CapEx Associated with Unproved Reserves ($ in 000's): Intangible Drilling Costs (IDC) % Development CapEx (Expensed): Tangible Costs % Development CapEx (Capitalized): Net PP&E on Balance Sheet: DTL from Tax Depreciation and D&D Costs: Effective Tax Rate: Implied Accumulated DD&A - Tax Basis: Implied Tax Basis of Net PP&E - For Use in Cash Tax Calculation: Tax Depreciation Schedules (MACRS) - Development CapEx:

79 upl nav model sample

Documents