Search information
Veren Inc.
Companies
"Independent"
Keywords
Tables in SEC filings
Source
Net Present Value of Future Net Revenue $M (before income taxes, 10% discount rate) | ||||||||||||||||||||
Independent Qualified Reserves Evaluator or Auditor | Effective Date of Evaluation Report | Location of Reserves | Audited | Evaluated | Reviewed | Total | ||||||||||||||
McDaniel | December 31, 2023 | Canada | — | 16,023,933.4 | — | 16,023,933.4 | ||||||||||||||
McDaniel | December 31, 2023 | United States | — | 0 | — | 0 | ||||||||||||||
Total | — | 16,023,933.4 | — | 16,023,933.4 |
Year | Crude Oil | Conventional Natural Gas | NGLs | |||||||||||||||||||||||||||||
WTI at Cushing Oklahoma ($US/bbl) | Edmonton ($Cdn/bbl) | Henry Hub NYMEX ($US/MMBTU) | AECO/NIT Spot ($Cdn/MMBTU) | Pentane Plus Edmonton ($Cdn/bbl) | Butane Edmonton ($Cdn/bbl) | Propane Edmonton ($Cdn/bbl) | Operating Cost Inflation Rate (%/yr) | Capital Cost Inflation Rate (%/yr) | Exchange Rate ($US/$Cdn) | |||||||||||||||||||||||
Forecast | ||||||||||||||||||||||||||||||||
2024 | 73.67 | 92.91 | 2.75 | 2.20 | 96.79 | 47.69 | 29.65 | 0.00% | 0.00% | 0.752 | ||||||||||||||||||||||
2025 | 74.98 | 95.04 | 3.64 | 3.37 | 98.75 | 48.83 | 35.13 | 2.00% | 2.00% | 0.752 | ||||||||||||||||||||||
2026 | 76.14 | 96.07 | 4.02 | 4.05 | 100.71 | 49.36 | 35.43 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2027 | 77.66 | 97.99 | 4.10 | 4.13 | 102.72 | 50.35 | 36.14 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2028 | 79.22 | 99.95 | 4.18 | 4.21 | 104.78 | 51.35 | 36.86 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2029 | 80.80 | 101.94 | 4.27 | 4.30 | 106.87 | 52.38 | 37.60 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2030 | 82.42 | 103.98 | 4.35 | 4.38 | 109.01 | 53.43 | 38.35 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2031 | 84.06 | 106.06 | 4.44 | 4.47 | 111.19 | 54.50 | 39.12 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2032 | 85.74 | 108.18 | 4.53 | 4.56 | 113.41 | 55.58 | 39.90 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2033 | 87.46 | 110.35 | 4.62 | 4.65 | 115.67 | 56.70 | 40.70 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2034 | 89.21 | 112.56 | 4.71 | 4.74 | 117.98 | 57.83 | 41.51 | 2.00% | 2.00% | 0.755 | ||||||||||||||||||||||
2035+ | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | +2%/yr | 2.00% | 2.00% | 0.755 |