15.01.2015 Views

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

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

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

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Oil Simulation Example<br />

XII-16<br />

Year 1995 1996 19971 1998 1999 2000 2001<br />

New Wells 22 22 20' 20 20 20 10<br />

... _-'.<br />

1nj Wells I<br />

107 9<br />

Total Wells i 22 44 64 84 104 123 115<br />

Invesunem i 8998097 9193738 8185529 8167825 8290645 8112665 4172372<br />

Total Prod 'I 733099 1172687 1404920 1538256 1612839 1654706 1287398<br />

Sec Recovery<br />

I<br />

Pricelbbl I 18 15.91 18.47 20.36 20.55 17.35 16.72<br />

Total Op Revs I 13195782 18657450 25948872 31318892 33143841 28709149 21525295<br />

Total 00 Cost i 561652 1311552 2078536 2190214 2148598 2591786 3530624<br />

Severance Taxi 287008 405800 564388 681186 720879 624424 468175<br />

Depreciaton 0 1285828 3517419 4977030 5885278 6552139 7248799<br />

Royalties 659789 932873 1297444 1565945 1657192 1435457 1076265<br />

NI BefDeol I 11687333 14721397 18491085 21904517 22731894 17505343 9201432<br />

Depletion 1979367 2798618 3892331 4697834 4971576 4306372 3228794<br />

Taxable Inc 9707966 11922779 14598754 17206683 17760318 13198971 5972638<br />

State Tax 1297805 1466131 1669505 1867708 1909784 1563122 1013920<br />

Corp Tax 3300708 4U53745 4963576 5850272 6038508 4487650 2030697<br />

Net Income 5109453 6402903 7965673 9488703 9812026 7148199 2928021<br />

1<br />

CashAow -1909277 2492794 9185987 13793089 15928677 13973282 11601782<br />

MonthlyPV 11.07931197 9.544922546 8.223032863 7.084213533 6.103110886 5.257882518 4.529711009<br />

QuarterlyPV 3.651384127 3.1514114 2.719898392 2.347471124 2.026039169 1.748619896 1.509186786<br />

PVRev 12183349 14840326 17781536 18489143 1685671 j 12579111 8125280<br />

PVCAow -1762790 1982794 6294723 8142766 8101207 6122490 4379393<br />

PV SevTax 261994 319711 383770 399766 365132 272970 176641<br />

PV StateTax 1184696 1155095 1135221 1096098 967324 683327 382549<br />

PV CorpTax 3U13038 3J93755 3375106 3433336 3058563 1961799 766175<br />

PVRoyal 602286 734967 882229 919003 839384 627517 406071<br />

<strong>Information</strong> <strong>Only</strong><br />

Table 1

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!