Well Interval (Time)

Plateau Rate (STB/day)

Facilities Cost ($mm)

NPV

($mm)

Profitability Index (PI) ($mm)

Best Case

3^rd Month

9000

300

499.44

1.64

15,000

500

492.56

1.02

24,000

800

354.31

0.47

6^th Month

9000

300

499.37

1.64

15,000

500

491.84

1.02

24,000

800

345.16

0.46

9^th Month

9000

300

499.44

1.64

15,000

500

485.13

1.01

24,000

800

345.94

0.46

12^th Month

Worst Case

9000

300

489.74

1.61

15,000

500

467.28

0.97

24,000

800

295.71

0.40