| Gas Cap | NPV ($mm) | EMV ($mm) | Benefit NPV ($mm) | Case Outline | Case NPV ($mm) |
| P10 | 1069.46 | 1059.46 | 9.23 | 6 wells | 1068.69 |
| P50 | 1060.23 | 1050.23 | 0 | - | 1050.23 |
| P90 | 985.95 | 975.95 | 78.28 | 4 wells | 1054.23 |
| Mean EMV | 1043.97 | 1033.97 |
|
| 1055.85 |
| Cost ($mm) | 10 |
|
| VOI ($mm) | 11.88 |
| Sor | NPV ($mm) | EMV($mm) | Benefit NPV ($mm) | Case Outline | Case NPV ($mm) |
| P10 | 1160.02 | 1150.02 | 36.23 | 6 wells | 1186.25 |
| P50 | 1060.23 | 1050.23 | 0 | - | 1050.23 |
| P90 | 1024.00 | 1014.00 | 99.79 | 4 wells | 1113.79 |
| Mean EMV | 1076.12 | 1066.12 |
|
| 1100.13 |
| Cost ($mm) | 10 |
|
| VOI ($mm) | 24.01 |
| Porosity | NPV ($mm) | EMV($mm) | Benefit NPV ($mm) | Case Outline | Case NPV ($mm) |
| P10 | 1209.40 | 1199.40 | 149.17 | 6 wells | 1348.57 |
| P50 | 1060.23 | 1050.23 | 0 | - | 1050.23 |
| P90 | 911.18 | 901.18 | 149.05 | 4 wells | 1050.23 |
| Mean EMV | 1060.26 | 1050.26 |
|
| 1124.82 |
| Cost ($mm) | 10 |
|
| VOI ($mm) | 64.56 |
| Permeability | NPV ($mm) | EMV($mm) | Benefit NPV ($mm) | Case Outline | Case NPV ($mm) |
| P10 | 1074.49 | 1064.49 | 14.26 | 6 wells | 1078.75 |
| P50 | 1060.23 | 1050.23 | 0 | - | 1050.23 |
| P90 | 1040.98 | 1030.98 | 19.25 | 4 wells | 1050.23 |
| Mean EMV | 1058.98 | 1048.98 |
|
| 1057.36 |
| Cost ($mm) | 10 |
|
| VOI ($mm) | −1.62 |