1. 313.11 496.85 2527.53 -215.46 #NUM! #NUM! 22.34
Size Res (bcf) CAPEX OPEX NPV IRR Payback (yrs) Benefit:Cost
150MW 166.97 278.00 2271.55 -304.38 #NUM! #NUM! #REF!
175MW 198.74 283.01 2284.66 -250.08 #NUM! #NUM! #REF!
200MW 223.71 292.64 2436.20 -236.04 #NUM! #NUM! #REF!
225MW 248.53 305.59 2468.54 -198.26 #NUM! #NUM! #REF!
250MW 273.31 312.83 2484.16 -162.81 #NUM! #NUM! #REF!
275MW 298.28 316.14 2492.83 -123.07 #NUM! #NUM! 24.00
300MW 313.11 331.23 2527.53 -102.20 #NUM! #NUM! 17.41
150MW 166.97 347.50 2271.55 -351.97 #NUM! #NUM! #REF!
175MW 198.74 353.76 2284.66 -298.56 #NUM! #NUM! #REF!
200MW 223.71 365.80 2436.20 -286.02 #NUM! #NUM! #REF!
225MW 248.53 381.99 2468.54 -250.44 #NUM! #NUM! #REF!
250MW 273.31 391.04 2484.16 -216.29 #NUM! #NUM! #REF!
275MW 298.28 395.18 2492.83 -177.15 #NUM! #NUM! 24.08
300MW 313.11 414.04 2527.53 -158.83 #NUM! #NUM! 30.51
150MW 166.97 417.00 2271.55 -399.56 #NUM! #NUM! #REF!
175MW 198.74 424.51 2284.66 -347.05 #NUM! #NUM! #REF!
200MW 223.71 438.96 2436.20 -336.00 #NUM! #NUM! #REF!
225MW 248.53 458.39 2468.54 -302.63 #NUM! #NUM! #REF!
250MW 273.31 469.25 2484.16 -269.77 #NUM! #NUM! #REF!
275MW 298.28 474.21 2492.83 -231.22 #NUM! #NUM! #REF!
300MW 313.11 496.85 2527.53 -215.46 #NUM! #NUM! 22.34
Legend
Code % Change in CAPEX Criteria Required Gas Reserves (bcf)
-20% Low +NPV Scenarios IMF Fixed Price
0% Mid IRR>12% Low n/a n/a
20% High Mid n/a n/a
High n/a n/a
Upstream (SC63) Summary Report
Notes:
It can be noted that offshore drilling of Natural Gas Reserves & operation of Upstream Process
only proved to be uneconomically viable as of the current situation due to depressed market price
of fuel commodities wherein Natural Gas pricing is often linked with it despite a huge proven
reserves of 313.11bcf at P90
Simulate
You created this PDF from an application that is not licensed to print to novaPDF printer (http://www.novapdf.com)