1. Size Res (bcf) CAPEX OPEX NPV ($ Mil) IRR Payback (yrs) Benefit:Cost
16.14 18.82 27.34 -2.58 0.10 9.51 4.24
1MW 1.81 8.88 25.38 -13.46 #NUM! #REF! 0.51
2MW 3.62 8.89 25.38 -9.58 #NUM! #REF! 1.02
3MW 5.44 8.90 25.38 -5.75 #NUM! #REF! 1.53
4MW 7.26 8.90 25.38 -2.37 6.45% 10.62 2.04
5MW 9.07 8.91 25.38 -0.33 11.31% 8.45 2.55
6MW 10.88 8.92 25.38 1.66 15.26% 7.22 3.06
7MW 12.50 8.93 25.38 3.42 18.42% 6.43 3.52
8MW 14.33 12.54 27.34 1.56 14.09% 7.59 3.76
9MW 16.14 12.54 27.34 3.52 16.56% 6.88 4.24
1MW 1.81 11.10 25.38 -15.60 #NUM! #REF! 0.51
2MW 3.62 11.11 25.38 -11.72 #NUM! #REF! 1.02
3MW 5.44 11.12 25.38 -7.89 #NUM! #REF! 1.53
4MW 7.26 11.13 25.38 -4.51 3.08% 13.18 2.04
5MW 9.07 11.14 25.38 -2.48 7.66% 10.16 2.55
6MW 10.88 11.15 25.38 -0.49 11.21% 8.62 3.06
7MW 12.50 11.16 25.38 1.27 13.98% 7.66 3.52
8MW 14.33 15.67 27.34 -1.50 10.33% 9.08 3.76
9MW 16.14 15.68 27.34 0.47 12.51% 8.20 4.24
1MW 1.81 13.32 25.38 -17.74 #NUM! #REF! 0.51
2MW 3.62 13.33 25.38 -13.86 #NUM! #REF! 1.02
3MW 5.44 13.34 25.38 -10.04 #NUM! #REF! 1.53
4MW 7.26 13.36 25.38 -6.66 0.50% 16.72 2.04
5MW 9.07 13.37 25.38 -4.62 4.99% 12.10 2.55
6MW 10.88 13.38 25.38 -2.63 8.29% 10.03 3.06
7MW 12.50 13.39 25.38 -0.88 10.83% 8.88 3.52
8MW 14.33 18.80 27.34 -4.55 7.60% 10.60 3.76
9MW 16.14 18.82 27.34 -2.58 9.60% 9.51 4.24
Legend Criteria Required Gas Reserves (bcf)
Code % Change in CAPEX +NPV Scenarios IMF Fixed Price
-20% Low IRR>12% Low 9.07 10.88
0% Mid Mid 10.88 12.5
20% High High 12.5 n/a
Notes:
It can be noted of onshore drilling of Natural Gas Reserved & operation of Upstream process only
proved to be economically viable despite of depressed gas price in the market. This can be attributed to
overall lower cost in onshore vs offshore (i.e. Drilling, Equipment etc.). A proved reserve of roughly
10bcf at P90 proves to be economically viable
Upstream (SC37) Summary Report Update
You created this PDF from an application that is not licensed to print to novaPDF printer (http://www.novapdf.com)