557507930.

xls

Production and Economic Forecast

Simple Exponential Decline

INPUT description INPUT parameters

Lease SaltDome YrlProd #ADDIN? STB/yr

Code A1224 Declrate #ADDIN? fraction
Location NWNE GOR #ADDIN? scf/STB
Operator ABC Oil PriceGas #ADDIN? $/Mscf
Engineer JAM PriceOil #ADDIN? $.STB
Date Apr-00 Discount #ADDIN? fraction

Production Forecast Economic Forecast

year OilGros GasGros Revenue OpExp NetCash PresVal
STB Mcf
2008 #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?
2009 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2010 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2011 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2012 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2013 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2014 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2015 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2016 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
2017 #ADDIN? #ADDIN? #ADDIN? 10000 #ADDIN? #ADDIN?
Total NPV:
total #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 1