D = 3 in

L = 6 in
Vb = cc
API = 28
Rho,oil = gr/cc
Rho,w = 1.02 gr/cc
Sor = 15 %
Rho,g = 2.65 gr/cc
mg = 412 gr
mtot = 498 gr
mfluida = gr
Vfluida = cc
Phi = %

re = 3400 ft
h = 50 ft
Vres = cuft
= bbl
Swc = 21 %
Vpore = bbl
Reserve = bbl

Q 4 wells = 2800 bpd

Qw (t) = 0.01 (t) bpd
t in days
Plateau time = 3 years
Contract = 10 years
De = 0.25 /year
CAPEX = 11000000 USD/well
OPEX = 7 USD/bbl
Oil price = 48 USD/bbl

year Qt, bpd Qw, bpd Qo, bpd WC (%) Np, bbl Profit
=-CAPEX*No.
0 - - - - - of wells
=Profit@year
0 + Qo year 1
* 365 * oil
price – Qo
=Q4 =Qo year year 1 * 365
1 wells =0.01*year*365 =Qt – Qw =Qw/(Qw+Qt) 1*365 * OPEX
 =Profit@year
1 + Qo year 2
* 365 * oil
=Np@year 1 price – Qo
=Q4 + Qo year 2 year 2 * 365
2 wells =0.01*year*365 =Qt – Qw * 365 * OPEX
3
4
5
6
7
8
9
10

Interpolasi
ketika
profit = 0
POT = USD. year
= days
= months
RF = Np/N %