10,323
edits
Changes
Jump to navigation
Jump to search
Line 188:
Line 188: − <br> − <br> − <br> − <br> − <br>+ − − Line 218:
Line 212: +
→Calculations in the cash flow model
|}
|}
<sub>'''Assumptions for Example Multiwell Extension Project'''</sub><br>
<sub>'''Assumptions for Example Multiwell Extension Project'''</sub><br>
<sub>NRI = 0.875</sub><br>
<sub>NRI = 0.875</sub><br>
<sub>Wellhead tax on oil and gas revenue is 8%</sub><br>
<sub>Wellhead tax on oil and gas revenue is 8%</sub><br>
<sub>Annual operating cost is $24,000/well. Note in the last four years the operating costs are not a multiple of $24,000. This is because the typical well produces only a fraction of a year in the eighth year.</sub><br>
<sub>Annual operating cost is $24,000/well. Note in the last four years the operating costs are not a multiple of $24,000. This is because the typical well produces only a fraction of a year in the eighth year.</sub><br>
<sub>Incremental tax rate is 34%</sub><br>
<sub>Incremental tax rate is 34%</sub><br>
<sub>Oil price is $18.00/bbl. Gas price is $1.50/MCF</sub><br>
<sub>Oil price is $18.00/bbl.
Gas price is $1.50/MCF</sub><br>
<sub>Cost of Failure is assumed to be the after tax cost of 2 dry holes.</sub><br>
<sub>Cost of Failure is assumed to be the after tax cost of 2 dry holes.</sub><br>
:<sub>(750,000 x (1 - 0.34) x 2 = $990,000)</sub><br>
:<sub>(750,000 x (1 - 0.34) x 2 = $990,000)</sub><br>
::<sub>IDC's (100% expensed for tax calculation) = $950,000 (for one completion)</sub><br>
::<sub>IDC's (100% expensed for tax calculation) = $950,000 (for one completion)</sub><br>
::<sub>Tangible expenditures (depreciable basis for tax calculation) = $300,000</sub><br>
::<sub>Tangible expenditures (depreciable basis for tax calculation) = $300,000</sub><br>
<br>
<sub>Assumed Production Schedule:</sub><br>
<sub>Assumed Production Schedule:</sub><br>
:<sub>The production forecast for the typical well in the Example Development Well was used for the Multiwell Extension Project. A typical well was assumed to be placed on production at the beginning of each of the years 1991, 1992, 1993, and 1994.</sub><br>
:<sub>The production forecast for the typical well in the Example Development Well was used for the Multiwell Extension Project. A typical well was assumed to be placed on production at the beginning of each of the years 1991, 1992, 1993, and 1994.</sub><br>