home
***
CD-ROM
|
disk
|
FTP
|
other
***
search
/
Hall of Fame
/
HallofFameCDROM.cdr
/
oilfield
/
spe-25.lzh
/
ECON.OUT
< prev
next >
Wrap
Text File
|
2000-01-01
|
6KB
|
159 lines
PETROLEUM ENGR. RUN NO. 2
ECONOMIC ANALYSIS
ECONOMICS :
***********
PAYOUT = 13.78MONTHS
R.O.I. = 21.
P.I. = 78.33
CASH POSITION = $ 19645950000.
MAX.CASH OUTLAY = $ 922200000.
*******************************************
DISCOUNT RATE PRESENT WORTH
************************************
1.0000 -335515.
.9000 -207363.
.8000 -38228.
.7000 191221.
.6000 513365.
.5000 985681.
.4000 1717257.
.3000 2931748.
.2000 5130071.
.1000 9553226.
.0000 19645970.
RESERVES :
********
WELL LIFE = 19 YEARS
CUM. OIL PRODUCED = 1004480. MBBLS
CUM. GAS PRODUCED = 25112. MMCF
**************************************
CASH FLOW TABLE, THOUSAND DOLLARS
*********************************
YEAR OIL PRODUCTION OIL RATE GAS PRODUCTION GAS RATE OIL PRICE GAS PRICE TOTAL REVENUE
MBO STB/D MMCF MCF/D $/BO $/MCF
****************************************************************************************************
1987 45260. 124000. 1132. 3100. 16. 1. 725292.
1988 90520. 248000. 2263. 6200. 17. 1. 1523112.
1989 90520. 248000. 2263. 6200. 18. 1. 1599268.
1990 90520. 248000. 2263. 6200. 19. 1. 1679231.
1991 90520. 248000. 2263. 6200. 19. 1. 1763193.
1992 89425. 245000. 2236. 6125. 20. 1. 1828957.
1993 87600. 240000. 2190. 6000. 21. 1. 1881213.
1994 85775. 235000. 2144. 5875. 23. 1. 1934122.
1995 78475. 215000. 1962. 5375. 24. 1. 1857992.
1996 74825. 205000. 1871. 5125. 25. 2. 1860152.
1997 54750. 150000. 1369. 3750. 26. 2. 1429141.
1998 27010. 74000. 675. 1850. 27. 2. 740295.
1999 25550. 70000. 639. 1750. 29. 2. 735293.
2000 22630. 62000. 566. 1550. 30. 2. 683823.
2001 16425. 45000. 411. 1125. 32. 2. 521139.
2002 12775. 35000. 319. 875. 33. 2. 425597.
2003 10950. 30000. 274. 750. 35. 2. 383037.
2004 10950. 30000. 274. 750. 37. 2. 402189.
----------------------------------------------------------------------------------------------------
TOTAL 1004480. 25112. 21973050.
YEAR WELL COSTS OTHER COSTS OPERATING COSTS OVERHEAD COSTS CASH FLOW CUMULATIVE
CASH FLOW
****************************************************************************************************
TIME0 418500. 350000. 0. 153700. -922200. -922200.
1987 0. 0. 21000. 4200. 700092. -222109.
1988 0. 0. 23520. 4704. 1494888. 1272780.
1989 0. 0. 26342. 5268. 1567657. 2840437.
1990 0. 0. 29503. 5901. 1643827. 4484264.
1991 0. 0. 33044. 6609. 1723540. 6207804.
1992 0. 0. 37009. 7402. 1784546. 7992350.
1993 0. 0. 41450. 8290. 1831472. 9823822.
1994 0. 0. 46424. 9285. 1878413. 11702240.
1995 0. 0. 51995. 10399. 1795597. 13497830.
1996 0. 0. 58235. 11647. 1790270. 15288100.
1997 0. 0. 65223. 13045. 1350874. 16638980.
1998 0. 0. 73050. 14610. 652636. 17291610.
1999 0. 0. 81815. 16363. 637115. 17928730.
2000 0. 0. 91633. 18327. 573863. 18502590.
2001 0. 0. 102629. 20526. 397984. 18900570.
2002 0. 0. 114945. 22989. 287663. 19188240.
2003 0. 0. 128738. 25748. 228551. 19416790.
2004 0. 0. 144187. 28837. 229165. 19645950.
----------------------------------------------------------------------------------------------------
TOTAL 418500. 350000. 1170744. 387849. 19645950.