It’s just a back of the napkin estimate to begin to examine what they were quoting. It wasn’t intended to be used to run the company, just what the oil costs to get it out of the ground. Certainly their $86 a barrel cost is pretty stupid for land production.
I am sorry but you don’t begin to understand the industry if you think you captured even half the cost including your “overestimations”.