Professional Documents
Culture Documents
a)
POSORITY FORMULA
0.19
0.18 Phi ( 1st Formula)
0.18
POROSITY, %
RF = Np/STOIIP= 0.430181215
= 43.02%
1 cubic meter = 8.3864 barrel (US)
1 bbl Oil Price = 30.00 usd
1 Sm3 Oil Price= 251.59257 usd
Year Qty Rate Price 1+r (1+r) pow -t NPV, USD NPV, Million
USD
1 912500 6.50% 251.5926 1.065 0.938967136 2.156E+08 215.566
2 912500 6.50% 251.5926 1.065 0.881659283 2.024E+08 202.410
3 568944 6.50% 251.5926 1.065 0.827849092 1.185E+08 118.500
4 359525 6.50% 251.5926 1.065 0.777323091 7.031E+07 70.312
5 211700 6.50% 251.5926 1.065 0.729880837 3.888E+07 38.875
6 124100 6.50% 251.5926 1.065 0.685334119 2.140E+07 21.398
6.671E+08 667.061