Information Only - Waste Isolation Pilot Plant - U.S. Department of ...

XII-i
TABLE OF CONTENTS
SUMMARY
RESULTS ..
XII-I
XII-I
SIMULATiON METHOD
XII-3
Market Prices ...........................,..,...... XII-4
Capital and Operating Costs , XII-5
Taxes and Royalties . XII-5
Discount Rate . . . . . . . . . . . . . . . . . . . . , . XII-6
REFERENCES
XII-6
FIGURES
Figure 1. Combined Area Oil Revenues E(PV) . . . . . . . . . . . . . . . .. XII-8
Figure 2. Combined Area Gas Revenues E(PV)
, .. , . . .. XII-9
Figure 3. Combined Area Oil Revenues E(PV)
XII-lO
Figure 4. Combined Area Gas Revenues E(PV)
XII-ll
Figure 5. Combined Area Oil Cash Flow E(NPV)
XII-I2
Figure 6. Combined Area Gas Cash Flow E(NPV)
, .. XII-I3
Figure 7. Combined Area Oil Cash Flow E(NPV)
XII-I4
Figure 8. Combined Area Gas Cash Flow E(NPV)
XII-IS
TABLES
Table 1. Oil Simulation Example
....... XII-I7
Table 2 Present Values of taxes and royalties on oil production at a 15% Discount
Rate. . . . . . . . . . . .. . XII-17
Table 3 Present Values of taxes and royalties on gas production at a 5 % Discount
Rate . . . . . . . . . . . .. . XII-17
Table 4. Expected Net Present Values for oil and gas at a discount rate
of 15% ' XII-I7
Table 5. Expected Net Present Value foroil and gas at a discount rate
of 10%
Table 6. Expected revenue present values at a discount rate of 15%
Table 7. Expected revenue present values at a discount rate of 10%
XII-17
.... XII-18
.... XII-I8
APPENDIX. . . . . . . . . . . . . . . . . . . . . .. . XII-I9
Information Only