Course Hero Logo

Year 0 1 annual net cash flow 315000000 230960254 irr

Course Hero uses AI to attempt to automatically extract content from documents to surface to you and others so you can study better, e.g., in search results, to enrich docs, and more. This preview shows page 39 - 55 out of 94 pages.

Year01Annual Net Cash Flow$(3,150,000.00)$2,309,602.54IRR64.56%Discount Rate10%Mid-year PV10$4,657,965.73BBL / month / well900
34567844444422444444488888101616161616870841813786760734$50.00$50.00$50.00$50.00$50.00$50.008,70013,45613,00712,57412,15511,7505,2208,0747,8047,5447,2937,05075%75%75%75%75%75%60%60%60%60%60%60%$261,000.00$403,680.00$390,224.00$377,216.53$364,642.65$352,487.89$261,000.00 $403,680.00 $390,224.00 $377,216.53 $364,642.65 $352,487.89$531,000.00 $934,680.00 $1,324,904.00 $1,702,120.53 $2,066,763.18 $2,419,251.08$435,000.00$672,800.00$650,373.33$628,694.22$607,737.75$587,479.82$885,000.00$1,557,800.00$2,208,173.33$2,836,867.56$3,444,605.30$4,032,085.13$1,200,000$900,000$4,000$4,000$4,000$4,000$4,000$4,000$3,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$13,000$22,000$22,000$22,000$22,000$22,000$7,800$13,200$13,200$13,200$13,200$13,200$26,100$40,368$39,022$37,722$36,464$35,249$933,900$53,568$52,222$50,922$49,664$48,449$4,118,700$4,172,268$4,224,490$4,275,412$4,325,076$4,373,525($672,900.00)$350,112.00$338,001.60$326,294.88$314,978.38$304,039.10($3,587,700.00)($3,237,588.00)($2,899,586.40)($2,573,291.52)($2,258,313.14)($1,954,274.03)
234$2,489,787.12 $2,296,987.36 $2,286,234.08870841813786760734
291011121314444444444444888888161616161616710686663641631620$50.00$50.00$50.00$50.00$60.00$60.0011,35810,97910,61310,26010,0899,9206,8156,5886,3686,1566,0535,95275%75%75%75%75%75%60%60%60%60%60%60%$340,738.30$329,380.35$318,401.01$307,787.64$363,189.42$357,136.26$340,738.30 $329,380.35 $318,401.01 $307,787.64 $363,189.42 $357,136.26$2,759,989.37 $3,089,369.73 $3,407,770.74 $3,715,558.38 $4,078,747.80 $4,435,884.06$567,897.16$548,967.26$530,668.35$512,979.40$605,315.70$595,227.10$4,599,982.29$5,148,949.55$5,679,617.89$6,192,597.30$6,797,912.99$7,393,140.10$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$13,200$13,200$13,200$13,200$13,200$13,200$34,074$32,938$31,840$30,779$36,319$35,714$47,274$46,138$45,040$43,979$49,519$48,914$4,420,799$4,466,937$4,511,977$4,555,956$4,605,475$4,654,388$293,464.47$283,242.32$273,360.91$263,808.88$313,670.48$308,222.63($1,660,809.56)($1,377,567.24)($1,104,206.34)($840,397.46)($526,726.98)($218,504.35)
710686663641631620
151617181920444444444444888888161616161616610600590580570561$60.00$60.00$60.00$60.00$60.00$60.009,7559,5939,4339,2759,1218,9695,8535,7565,6605,5655,4735,38150%50%50%50%50%50%40%40%40%40%40%40%$234,122.66$230,220.62$226,383.61$222,610.55$218,900.37$215,252.03$234,122.66 $230,220.62 $226,383.61 $222,610.55 $218,900.37 $215,252.03$4,670,006.72 $4,900,227.33 $5,126,610.94 $5,349,221.48 $5,568,121.85 $5,783,373.88$585,306.65$575,551.54$565,959.01$556,526.36$547,250.92$538,130.07$7,978,446.75$8,553,998.28$9,119,957.30$9,676,483.66$10,223,734.58$10,761,864.66$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$8,800$8,800$23,412$23,022$22,638$22,261$21,890$21,525$32,212$31,822$31,438$31,061$30,690$30,325$4,686,601$4,718,423$4,749,861$4,780,922$4,811,612$4,841,937$201,910.39$198,398.55$194,945.24$191,549.49$188,210.33$184,926.83($16,593.95)$181,804.60$376,749.84$568,299.33$756,509.67$941,436.49
610600590580570561
3212223242526444444444444888888161616161616551542533524520515$60.00$60.00$60.00$60.00$70.00$70.008,8198,6728,5288,3868,3168,2475,2925,2035,1175,0314,9894,94850%50%50%50%50%50%40%40%40%40%40%40%$211,664.50$208,136.75$204,667.81$201,256.68$232,842.80$230,902.44$211,664.50 $208,136.75 $204,667.81 $201,256.68 $232,842.80 $230,902.44$5,995,038.38 $6,203,175.13 $6,407,842.94 $6,609,099.62 $6,841,942.42 $7,072,844.86$529,161.24$520,341.89$511,669.52$503,141.70$582,106.99$577,256.10$11,291,025.90$11,811,367.78$12,323,037.31$12,826,179.00$13,408,285.99$13,985,542.09$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$8,800$8,800$21,166$20,814$20,467$20,126$23,284$23,090$29,966$29,614$29,267$28,926$32,084$31,890$4,871,904$4,901,518$4,930,784$4,959,710$4,991,794$5,023,684$181,698.05$178,523.08$175,401.03$172,331.01$200,758.52$199,012.20$1,123,134.54$1,301,657.62$1,477,058.65$1,649,389.66$1,850,148.17$2,049,160.37
551542533524520515
272829303132444444444444888888161616161616511507503498494490$70.00$70.00$70.00$70.00$70.00$70.008,1788,1108,0427,9757,9097,8434,9074,8664,8254,7854,7454,70650%50%50%50%50%50%40%40%40%40%40%40%$228,978.25$227,070.10$225,177.85$223,301.37$221,440.52$219,595.18$228,978.25 $227,070.10 $225,177.85 $223,301.37 $221,440.52 $219,595.18$7,301,823.11 $7,528,893.21 $7,754,071.06 $7,977,372.42 $8,198,812.95 $8,418,408.13$572,445.63$567,675.25$562,944.62$558,253.42$553,601.31$548,987.96$14,557,987.72$15,125,662.97$15,688,607.60$16,246,861.01$16,800,462.32$17,349,450.28$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$8,800$8,800$22,898$22,707$22,518$22,330$22,144$21,960$31,698$31,507$31,318$31,130$30,944$30,760$5,055,382$5,086,889$5,118,207$5,149,337$5,180,281$5,211,041$197,280.43$195,563.09$193,860.06$192,171.23$190,496.47$188,835.67$2,246,440.80$2,442,003.89$2,635,863.95$2,828,035.18$3,018,531.65$3,207,367.32
511507503498494490
4333435363738444444444444888888161616161616486482478474472470$70.00$70.00$70.00$70.00$75.00$75.007,7777,7137,6487,5857,5537,5214,6664,6284,5894,5514,5324,51350%50%50%50%50%50%40%40%40%40%40%40%$217,765.23$215,950.51$214,150.93$212,366.34$226,587.30$225,643.18$217,765.23 $215,950.51 $214,150.93 $212,366.34 $226,587.30 $225,643.18$8,636,173.36 $8,852,123.87 $9,066,274.80 $9,278,641.14 $9,505,228.43 $9,730,871.61$544,413.06$539,876.29$535,377.32$530,915.84$566,468.24$564,107.96$17,893,863.34$18,433,739.63$18,969,116.95$19,500,032.79$20,066,501.03$20,630,608.99$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$8,800$8,800$21,777$21,595$21,415$21,237$22,659$22,564$30,577$30,395$30,215$30,037$31,459$31,364$5,241,617$5,272,012$5,302,227$5,332,264$5,363,723$5,395,087$187,188.70$185,555.46$183,935.83$182,329.70$195,128.57$194,278.86$3,394,556.02$3,580,111.48$3,764,047.32$3,946,377.02$4,141,505.59$4,335,784.45
486482478474472470
394041424344444444444444888888161616161616468466464462460458$75.00$75.00$75.00$75.00$75.00$75.007,4907,4597,4287,3977,3667,3354,4944,4754,4574,4384,4204,40150%50%50%50%50%50%40%40%40%40%40%40%$224,703.00$223,766.74$222,834.38$221,905.90$220,981.29$220,060.54$224,703.00 $223,766.74 $222,834.38 $221,905.90 $220,981.29 $220,060.54$9,955,574.62 $10,179,341.36 $10,402,175.74 $10,624,081.64 $10,845,062.93 $11,065,123.47$561,757.51$559,416.85$557,085.95$554,764.76$552,453.24$550,151.35$21,192,366.49$21,751,783.34$22,308,869.29$22,863,634.04$23,416,087.28$23,966,238.63$4,000$4,000$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$8,800$8,800$22,470$22,377$22,283$22,191$22,098$22,006$31,270$31,177$31,083$30,991$30,898$30,806$5,426,357$5,457,534$5,488,618$5,519,608$5,550,506$5,581,312$193,432.70$192,590.07$191,750.94$190,915.31$190,083.16$189,254.48$4,529,217.15$4,721,807.22$4,913,558.16$5,104,473.47$5,294,556.64$5,483,811.12
468466464462460458
4546474844444444888816161616457455453451$75.00$75.00$75.00$75.007,3057,2747,2447,2144,3834,3654,3464,32850%50%50%50%40%40%40%40%$219,143.62$218,230.52$217,321.23$216,415.72$219,143.62 $218,230.52 $217,321.23 $216,415.72$11,284,267.09 $11,502,497.61 $11,719,818.84 $11,936,234.56$547,859.05$545,576.30$543,303.07$541,039.31$24,514,097.68$25,059,673.98$25,602,977.05$26,144,016.35$4,000$4,000$4,000$4,000$6,000$6,000$6,000$6,000$12,000$12,000$12,000$12,000$22,000$22,000$22,000$22,000$8,800$8,800$8,800$8,800$21,914$21,823$21,732$21,642$30,714$30,623$30,532$30,442$5,612,027$5,642,650$5,673,182$5,703,623$188,429.26$187,607.47$186,789.10$185,974.15$5,672,240.38$5,859,847.85$6,046,636.95$6,232,611.10

Upload your study docs or become a

Course Hero member to access this document

Upload your study docs or become a

Course Hero member to access this document

End of preview. Want to read all 94 pages?

Upload your study docs or become a

Course Hero member to access this document

Term
Fall
Professor
NoProfessor
Tags
PDP, 175, Cummulative Wells

Newly uploaded documents

Show More

Newly uploaded documents

Show More

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture