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 |