Discount Rate | Price | Revenue Status Quo Scenario | Revenue Acreage Reduction Scenario | Percent Change |
5.0% | Low | $679,223,368 | $665,075,497 | 2.08% |
5.0% | Average | $1,515,639,583 | $1,430,303,839 | 5.63% |
5.0% | High | $2,354,082,483 | $2,197,270,619 | 6.66% |
2.5% | Low | $1,034,881,685 | $1,016,845,357 | 1.74% |
2.5% | Average | $2,333,515,727 | $2,205,036,436 | 5.51% |
2.5% | High | $3,635,985,123 | $3,396,499,292 | 6.59% |
0.0% | Low | $1,782,330,102 | $1,758,685,652 | 1.33% |
0.0% | Average | $4,069,705,557 | $3,851,719,244 | 5.36% |
0.0% | High | $6,365,239,269 | $5,951,675,535 | 6.50% |
−2.5% | Low | $3,543,254,144 | $3,512,022,656 | 0.88% |
−2.5% | Average | $8,197,926,262 | $7,771,643,546 | 5.20% |
−2.5% | High | $12,872,072,627 | $12,047,712,694 | 6.40% |
−5.0% | Low | $8,166,138,722 | $8,127,592,773 | 0.47% |
−5.0% | Average | $19,120,194,144 | $18,152,894,765 | 5.06% |
−5.0% | High | $30,125,943,077 | $28,221,692,996 | 6.32% |