CASES CONSIDERED

NPV @ 10%

(MM$)

DCF-ROR

(%)

PAY-OUT

(YEARS)

PROFIT PER DOLLAR INVESTED (MM$)

Case 1: Natural Depletion Without Fracture

445.8

88

1.52

24.4

Case 2: Fractured Case at Xf = 1000 ft, Wf = 0.03 ft, Kf = 1000 md

455.5

92

1.59

23.2

Case 3: Fractured Case at Xf = 2000 ft, Wf = 0.06 ft, Kf = 2000 md

455

87

1.6

22.9

Case 4: Fractured Case at Xf = 3000 ft, Wf = 0.1 ft, Kf = 3000 md

453.5

88

1.62

22.6