Académique Documents
Professionnel Documents
Culture Documents
Year Yearly Oil Gas Production Water Oil Gas Total No. Of Capex
Production Injection Revenue Revenue Revenue Wells
MMm3 MMm3 MMm3 Rs. Crore Rs Crore Rs Crore No. Rs. Crore
0 0 0 0
1 0.14525436 251.2457 251.2457 8 500
2 0.28623491 495.0991 495.0991
3 0.38611956 667.8691 667.8691
4 0.44077581 762.4077 762.4077
5 0.46518466 804.6276 804.6276
6 0.47959834 829.5589 829.5589
7 0.48836822 844.7281 844.7281
8 0.49380828 854.1377 854.1377
9 0.49725237 860.0949 860.0949
10 0.49945962 863.9128 863.9128
11 0.50088319 866.3751 866.3751
12 0.50180019 867.9613 867.9613
13 0.50239394 868.9883 868.9883
14 0.50277922 869.6547 869.6547
15 0.50303009 870.0886 870.0886
t in depletion mode
Year Oil Gas Water Oil Injection Total No. Of Capex Opex
Productio Productio Injection Revenue Expendit Revenue Wells
n n ure
MMm3 MMm3 MMm3 Rs. Crore Rs Crore Rs Crore No. Rs. Crore Rs Crore
0 0 0 0 0
1 0.145254 0 251.2457 0 251.2457 8 500 50
2 0.254734 0.134791 440.6128 2 440.6128 3 50
3 0.364475 0.272041 630.4308 2 630.4308 50
4 0.468492 0.408916 810.3488 2 810.3488 50
5 0.566119 0.545791 979.2134 2 979.2134 50
6 0.660483 0.682666 1142.434 2 1142.434 50
7 0.753699 0.819916 1303.669 2 1303.669 50
8 0.842219 0.956791 1456.783 2 1456.783 50
9 0.924636 1.093666 1599.338 2 1599.338 50
10 0.99797 1.230541 1726.183 2 1726.183 50
11 1.064463 1.366623 1841.196 2 1841.196 50
12 1.125598 1.498436 1946.942 2 1946.942 50
13 1.182465 1.62762 2045.304 2 2045.304 50
14 1.235983 1.754959 2137.874 2 2137.874 50
15 1.287054 1.881328 2226.211 2 2226.211 50
YEARS
(YEARS)
0
0.002738
0.010951
0.035592
0.109514
0.33128
0.665298
0.999316
1.498973
1.748802
1.873717
1.998631
2.373375
2.687029
3.000685
3.500342
4
4.499658
4.999316
5.998631
7.000684
8
8.999315
9.998632
11.00069
12
12.99932
13.99863
15.00069
heet in Case1
IRR= 79%
FOPT
(SM3)
0
399.9949
1599.971
5199.864
15999.25
48387.96
97058.55
145254.4
199994.5
227364.5
241049.5
254734.4
295788.9
330148.6
364475.1
417626.2
468492.3
517823.4
566119.1
660483.1
753698.8
842219.4
924635.7
997969.7
1064463
1125598
1182465
1235983
1287054
ECONOMIC Evaluation Sheet in Case2
Oil Price US$/bbl 50
Gas Price . / MMm3 3800
OPEX % Frac 0.1
Discount R Frac 0.12
Well Cost Crore/Well 50
Exchange R Rs./US$ 55
Year Oil Gas Water Oil Injection Total No. Of Capex Opex
Productio Productio Injection Revenue Expendit Revenue Wells
n n ure
MMm3 MMm3 MMm3 Rs. Crore Rs Crore Rs Crore No. Rs. Crore Rs Crore
0 0 0 0 0
1 0.145254 0 251.2457 0 251.2457 8 500 50
2 0.254734 0.134791 440.6128 2 440.6128 3 50
3 0.364475 0.272041 630.4308 2 630.4308 3 50
4 0.468247 0.408916 809.9245 2 809.9245 50
5 0.565 0.545791 977.2777 2 977.2777 50
6 0.66 0.682666 1141.599 2 1141.599 50
7 0.751134 0.819916 1299.233 2 1299.233 50
8 0.835661 0.956791 1445.438 2 1445.438 50
9 0.916865 1.093666 1585.897 2 1585.897 50
10 0.992604 1.230541 1716.903 2 1716.903 50
11 1.061542 1.366623 1836.145 2 1836.145 50
12 1.124892 1.498436 1945.721 2 1945.721 50
13 1.183707 1.62762 2047.452 2 2047.452 50
14 1.238821 1.754959 2142.782 2 2142.782 50
15 1.291196 1.881328 2233.375 2 2233.375 50
16 1.341114 2.020957 2319.718 2 2319.718 50
17 1.389201 2.153115 2402.895 2 2402.895 50
18 1.435758 2.285273 2483.424 2 2483.424 50
19 1.481158 2.417431 2561.952 2 2561.952 50
20 1.525309 2.549589 2638.319 2 2638.319 50
21 1.5682 2.681748 2712.507 2 2712.507 50
22 1.608631 2.813906 2782.442 2 2782.442 50
23 1.645867 2.946064 2846.848 2 2846.848 50
24 1.679934 3.078222 2905.773 2 2905.773 50
25 1.711521 3.21038 2960.41 2 2960.41 50
heet in Case2
IRR= 75%
YEARS FOPT
(YEARS) (SM3)
0 0
0.002738 399.9949
0.010951 1599.971
0.035592 5199.864
0.109514 15999.25
0.33128 48387.96
0.665298 97058.55
0.999316 145254.4
1.498973 199994.5
1.748802 227364.5
1.873717 241049.5
1.998631 254734.4
2.373375 295789.1
2.603263 320973.7
2.801974 342740.9
3.000685 364492.6
3.484557 415917.2
4 468247
4.499658 517541.2
4.999316 565881.1
5.498973 613535.1
5.998631 660632.4
6.499658 706656.9
7.000684 751133.9
8 835660.6
8.999315 916865.1
9.998632 992604.2
11.00069 1061542
12 1124892
12.99932 1183707
13.99863 1238821
15.00069 1291196
16 1341114
16.99932 1389201
17.99863 1435758
19.00069 1481158
20 1525309
20.99932 1568200
21.99863 1608631
23.00069 1645867
24 1679934
24.99932 1711521
ECONOMIC Evaluation Sheet in Case6(I)
Oil Price US$/bbl 50
Gas Price . / MMm3 3800
OPEX % Frac 0.1
Discount R Frac 0.12
Well Cost Crore/Well 50
Exchange R Rs./US$ 55
Year Oil Gas Water Oil Injection Total No. Of Capex Opex
Productio Productio Injection Revenue Expendit Revenue Wells
n n ure
MMm3 MMm3 MMm3 Rs. Crore Rs Crore Rs Crore No. Rs. Crore Rs Crore
0 0 0 0 0
1 0.145254 0 251.2457 0 251.2457 8 500 50
2 0.254734 0.134791 440.6128 2 440.6128 3 50
3 0.364475 0.272041 630.4308 2 630.4308 3 50
4 0.468247 0.408916 809.9245 2 809.9245 2 50
5 0.565 0.545791 977.2777 2 977.2777 3 50
6 0.66 0.682666 1141.599 2 1141.599 1 50
7 0.918305 0.819916 1588.387 2 1588.387 1 50
8 0.983987 0.956791 1701.997 2 1701.997 50
9 1.043843 1.093666 1805.53 2 1805.53 50
10 1.098602 1.230541 1900.247 2 1900.247 50
11 1.148857 1.366623 1987.171 2 1987.171 50
12 1.237202 1.498436 2139.982 2 2139.982 50
13 1.317288 1.62762 2278.506 2 2278.506 50
14 1.390937 1.754959 2405.897 2 2405.897 50
15 1.458636 1.881328 2522.996 2 2522.996 50
16 1.52183 2.020957 2632.302 2 2632.302 50
17 1.581252 2.153115 2735.083 2 2735.083 50
18 1.635068 2.285273 2828.169 2 2828.169 50
19 1.684266 2.417431 2913.266 2 2913.266 50
20 1.729977 2.549589 2992.333 2 2992.333 50
21 1.772931 2.681748 3066.631 2 3066.631 50
22 1.813185 2.813906 3136.258 2 3136.258 50
23 1.850435 2.946064 3200.688 2 3200.688 50
24 1.885061 3.078222 3260.581 2 3260.581 50
25 1.917273 3.21038 3316.297 2 3316.297 50
eet in Case6(I)
IRR= 74%
YEARS FOPT
(YEARS) (SM3)
0 0
0.002738 399.9949
0.010951 1599.971
0.035592 5199.864
0.109514 15999.25
0.33128 48387.96
0.665298 97058.55
0.999316 145254.4
1.498973 199994.5
1.748802 227364.5
1.873717 241049.5
1.998631 254734.4
2.373375 295789.1
2.603263 320973.7
2.801974 342740.9
3.000685 364492.6
3.484557 416352.1
3.742278 443270.2
3.871139 456585.1
4 469764.5
4.386582 528878.2
4.692949 575130.4
4.999316 620774.3
5.481466 696368.5
5.998631 772147.8
6.499658 848022
7.000684 918304.6
7.500342 983987.1
8 1043843
8.499658 1098602
8.999315 1148857
9.998632 1237202
11.00069 1317288
12 1390937
12.99932 1458636
13.99863 1521830
15.00069 1581252
16 1635068
16.99932 1684266
17.99863 1729977
19.00069 1772931
20 1813185
20.99932 1850435
21.99863 1885061
23.00069 1917273
24 1947066
24.99932 1974784
ECONOMIC Evaluation Sheet in case6 (II)
Oil Price US$/bbl 50
Gas Price . / MMm3 3800
OPEX % Frac 0.1
Discount R Frac 0.12
Well Cost Crore/Well 50
Exchange R Rs./US$ 55
Year Oil Gas Water Oil Injection Total No. Of Capex Opex
Productio Productio Injection Revenue Expendit Revenue Wells
n n ure
MMm3 MMm3 MMm3 Rs. Crore Rs Crore Rs Crore No. Rs. Crore Rs Crore
0 0 0 0 0
1 0.145254 251.2457 2 251.2457 8 500 50
2 0.254734 440.6128 2 440.6128 3 50
3 0.364504 630.4802 2 630.4802 2 50
4 0.470842 814.4134 2 814.4134 2 50
5 0.623138 1077.839 2 1077.839 3 50
6 0.775309 1341.048 2 1341.048 1 50
7 0.939103 1624.361 2 1624.361 2 50
8 1.080525 1868.978 2 1868.978 50
9 1.193919 2065.116 2 2065.116 50
10 1.285517 2223.553 2 2223.553 50
11 1.351312 2337.357 2 2337.357 50
12 1.401114 2423.501 2 2423.501 50
13 1.444728 2498.939 2 2498.939 50
14 1.484022 2566.905 2 2566.905 50
15 1.52073 2630.399 2 2630.399 50
16 1.555155 2689.945 2 2689.945 50
17 1.58824 2747.171 2 2747.171 50
18 1.620226 2802.497 2 2802.497 50
19 1.650523 2854.902 2 2854.902 50
20 1.678491 2903.278 2 2903.278 50
21 1.704456 2948.189 2 2948.189 50
22 1.728751 2990.213 2 2990.213 50
23 1.751701 3029.908 2 3029.908 50
24 1.77339 3067.423 2 3067.423 50
25 1.794031 3103.126 2 3103.126 50
eet in case6 (II)