Well Interval

(Time)

Plateau Rate (STB/day)

Facilities Cost ($mm)

NPV

($mm)

Profitability Index ($mm)

3^rd Month

9000

360

272.46

0.68

15,000

600

79.38

0.13

24,000

960

74.06

0.08

Best case

6^th Month

9000

360

291.22

0.74

15,000

600

98.14

0.16

24,000

960

65.41

0.07

9^th Month

9000

360

289.00

0.73

15,000

600

79.34

0.13

24,000

960

10.33

0.01

12^th Month

Worst Case

9000

360

272.67

0.69

15,000

600

127.55

0.21

24,000

960

−38.13

−0.04