SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Gold/Mining/Energy : NU SKY ENERGY INC. NUS.V
NUS 9.610-0.9%Dec 31 3:59 PM EST
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: baystock who wrote (21)4/12/1997 8:14:00 PM
From: Ed Pakstas   of 49
 
Ram,

NUS.V Cas Flow Projections:

CASH FLOW PROJECTIONS

Oil Price ($/bbl WTI)........$21.00
Operating costs ($/bbl)........8.70
G & A ($.000/yr................320.00
Netbacks...........................13.88

Production.....Cash Flow..........................CF/Share
(BOE/D)..........($0.000)....................Total # of Shares
...................................................Fully Diluted + Warrants
....................................................10,191,532...11,242,282
Existing
105...................532.00.....................$0.052......... $0.047

Pump Change
145..................735.00........................0.072............0.065

Trochu
155..................785.00........................0.077............0.070

Chigwell
200...............1,013.00........................0.099............0.090

Brazeau Nisku
837.5............4,423.00........................0.416............0.377

Brazeau Shunda
1050.............5,320.00........................0.522............0.473

Total Current Debt is approx: $200,000.00
Total Current Income is approx: $400,000.00/year

Debt is totally manageable with current income.
Flow Through Financing was used to reduce debts and for land acquisition.

ed

ps Excuse the dots. Couldn't figure out how to keep them lined up.

Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  

HomeMailHotSubjectMarksPeopleMarksKeepersSettings
Terms Of UseContact UsCopyright/IP PolicyPrivacy PolicyAbout UsFAQAdvertise on SI
© 2026 Knight Sac Media.  Data provided by Twelve Data, Alpha Vantage, and CityFALCON News