-------
dev disc
TOTAL DEVELOPMENT OFFSHORE WELLS DRILLED TO JANUARY 1, 1985
Number of
Development
Discovery Wells Per
Gas Dry Total Efficiency Producing^Well
Alaska
California
Alabama
Louisiana
Texas
Federal-GOM
TOTAL GULF OF MEXICO
259
3516
8144
104
69
8318
13
25
4
4283
454
19
4757
32
327
1
4480
700
58
5239
304
3868
3
16907
1258
146
18314
0.89
0.92
0.67
0.74
0.44
0.60
0.71
1.12
1.09
1.40
Hotei"well count includes wells in both Federal and State waters.
Source: API, 1988.
F-8
-------
devjcost.wkl
DEVELOPMENT WELL COST - 1986 DATA*
Region
Gulf
Pacific
Alaska
Type of
Production
oil, oil/gas
gas
oil, oil/gas
gas
oil, oil/gas
gas
Number of
Development
Wells Per
Producing
Well
1.4
1.4
1.09
1.09
1.12
1.12
Average
Depth
(ft)
9,885
11,174
6,872
6,477
10,868
7,721
Cost per foot <$/ft>
Productive Dry
$340.37 $389.81
$408.05 $389.81
$267.98 $833.59
$721.18 $833.59
$335.47 $1,507.90
$231.95 $1,507.90
Composite Cost
per
' Development
Well ($)
$4,905,866
$6,301,845
$2,357,117
$5,157,007
$5,612,431
$3,187,985
Note: Current dollars.
Source: EPA estimates, see Table D-2.
F-9
-------
within 2 years while larger platforms, e.g., 40 to 60 wells, require a 3- to 5-year development
period. The 1- to 5-year period corresponds well with the 1- to 4-year span seen under "most
intense development and production" in the MMS EIS for the 5-year leasing program (MMS,
1987, Table IV.A.1-1).
F.6 REFERENCES
API. 1987a. 1986 Joint Association Survey on Drilling Costs. American Petroleum Institute,
Washington, DC, November.
API. 1987b. 1986 Survey on Oil and Gas Expenditures. American Petroleum Institute,
Washington, DC, November.
API. 1988. Basic Petroleum Data Book. Vol. VIII, No. 1, American Petroleum Institute,
Washington, DC, January.
Economic Report. 1987. Economic Report of the President. 1987. Council of Economic
Advisors, Washington DC, January.
MMS. 1987. U.S. Department of the Interior, Minerals Management Service. Proposed 5-Year
Outer Continental Shelf Oil and Gas Leasing Program. Mid-1987 to Mid-1992: MMS 86-
0127, January.
Ocean Industry. 1987a. "Giant fields set to boost California, Alaska output," Ocean Industry.
October, pp. 27-33.
Ocean Industry. 1987b. "Endicott oilfield development is on schedule," Ocean Industry.
August/September, pp. 25-26.
Offshore. 1986. "The World Offshore: Alaska," Offshore. July. p. 11.
OGJ. 1986. "New Cook Inlet platform to get drilling modules," Oil and Gas Journal. 17
November, p. 32.
Oshinski. 1988. Personal communication between Maureen F. Kaplan, Eastern Research Group
Inc., and John Oshinski, Statistics Department, American Petroleum Institute,
Washington, DC, 25 February.
OTA. 19S5. Oil and Gas Technologies for the Arctic and Deepwater. Office of Technology
Assessment, Washington, DC, May.
F-10
-------
APPENDIX G
PROPUOTPN/OPERATION PHASE ASSUMPTIONS
Hie production and operation phase of an offshore project encompasses the period of
time from first oil or gas production until shutoff of all wells. It is during this phase that
revenues are accrued. The project shuts down when the revenues for the year are insufficient to
cover that year's costs. Project lifetime determines, in part, the amount of oil and gas produced,
as well as total revenues for the project.
Parameters required to define this phase include:
a Peak production rate ;
• Production decline rate
• Time at peak production
• Annual operation and maintenance costs ....
Each parameter is discussed in its own section below.
G.1 PEAK PRODUCTION RATE
Well performance is a complex function of the thickness of the oil zone, geometry of the
zone, effective permeability of the zone to oil, effective drainage radius of the well, and other
factors. It is not surprising, then, that peak production rate and production decline rate are two
' •' • • .,...« -.''.'.,• .... ; .' ..;-,' '.-..' •''
parameters for which it is difficult to obtain "typical values." In this study, we assume that peak
production occurs in the first year of operation. Field data, where available, are used to estimate
• . • • • '.--"* . . . - . • . *
average initial production rates.
G-l
-------
6.1.1 Gulf of Mexico
Recent environmental impact statements for OCS sales in the Gulf of Mexico use "typical
production profiles" per well to back-calculate the number of wells required to develop the
estimated resources in the sale. The key factor is the cumulative amount of oil and gas produced
per well and this varies by region. The typical production profile has production climbing for 5
years, remaining at peak production for 3 to 4, years and then declining at rates between 5
percent and 10 percent per year. Gas wells are assumed to peak a few years later than oil wells
and then decline at rates between 5 percent and 15 percent per year (Crawford, 1988).
To use the information in the EIS in this analysis, we begin by examining at the
cumulative production per well. This ranges from 470,000 bbl to 1,579,000 bbl per well. Gas
production ranges from 5.3 BCF to 10 BCF (MMS, 1986 and 1987a). Oil wells typically have a
10- to 11-year lifetime, while gas wells have a typical lifetime of 13 to 15 years (Crawford, 1988).
The MMS "typical" well is a composite of an oil well and a gas well. There were 8,318 oil
wells and 4,757 gas wells in the Gulf of Mexico as of 1 January 1985 (see Table F-4). The
number of projected wells is multiplied by 63.6 percent (8,313/13,075) to obtain the number of
oil wells. The remaining wells are assumed, to be gas wells (see Table G-l, columns 3 and 4).
Total cumulative oil production is divided by the estimated number of wells to calculate the
cumulative production per oil well. The same procedure is followed to obtain the cumulative
production per gas well.
Exponential decline rates are calculated for an oil well using 2 years at peak production,
10-year lifetime, an annual decline rate of 15 percent, and setting the cumulative production to
the minimum and maximum cumulative production per oil well (740,384 and 2,481,937 bbl; see
Table G-l). Initial production rates are back-calculated to match the production profile. The
initial production rates for oil wells in the Gulf range from 330 bopd to 1,110 bopd. We use a
value of 500 bopd to allow for the production of lease condensate by gas wells. In 1985, the
Gulf of Mexico OCS region produced 321,509,934 bbl of oil and 537,402 MMcf for an average of
1.671 Mcf gas produced for every barrel of oil (MMS, 1987b; DOE, 1986, Table 3). For an
initial production rate of 500 bopd, there would be an associated 835 Mcf of gas production.
G-2
-------
J O. «-N->O O. O i
>flOfr-J"OKlCO'- I
o»oo«— o*»«-co •
$
»- O IN) CO «-«-«-«-
'£
OOOOOOQOi
IA f*» >* N. r— N- CO ^ i
*""• CO CO 00 ^O CO *^ f"" i
2
OOOOOOOO i
<> »o <\i o *- CM ro rg .
f\J «- 0 jr- CM «>
^O N. ^ O **N- v- N3-
ru «— AJ ^ «— rvi
** fM PO -O CM s3-
~a t-~m E
i;S« £
£S£ S
030 3
I
CO
OCJM in
u at
o — i <
§
(A
G-3
-------
The same methodology is used to fit an exponential decline function to gas production.
The production assumptions are a 20-year lifetime, a 15 percent annual decline rate, and 4 years
at peak production. Cumulative production per well ranges from 14,483,944 Mcf to 27,485,810
Mcf (see Table G-l). Back-calculated initial production rates range from 4,000 Mcf/day to 8,000
Mcf/day. We use a value of 4,000 Mcf/day to allow for the production of casinghead gas by oil
wells.
G.1.2 Pacific
The California Department of Conservation maintains records of oil and gas production
in Federal and State waters. W.-Guerard (1988) supplied peak production rates per well for
fields that started from 1980 and after (see Table G-2). The peak production rates range from
286 bopd in the Santa Clara field to 2,840 bopd in the Hondo field. We use a value of 900 bopd
in our model project. To estimate the amount of associated casinghead gas, we use the 1986 gas-
to-oil ratio for offshore California wells (see Table G-3). The average ratio is 531 ft3/bbl, so the
model project would have a peak production of 900 bopd with 478 Mcf/day. An initial
production rate of 5,000 Mcf/day is used for the gas-only project. This is lower than the first-
year production from the Pitas Point field, but we also assume a longer period at peak
production (see below).
G.1.3 Alaska
The Alaska Oil and Gas Conservation Commission supplied first-year production data for
wells in Cook Inlet and the Beaufort Sea (Johnson, 1988). Engineering studies form the basis
for the estimates for the Norton and Navarin Basin platforms.
G-4
-------
ca_prod.uk1
27-Mar-92
TABLE G-2
PEAK PRODUCTION RATES - CALIFORNIA
Field
Year of
Peak
Production
Peak Production
bopd or Mcf/day
OIL PRODUCTION
Beta
Hondo
Hueneme
Santa Clara
Average oil
1981
1981
1982
1980
535
2,840
1,074
286
1,184
GAS PRODUCTION
Pitas Pt.
1985
11,185
Source: Guerard, 1988.
G-5
-------
ca_og.wk1
27-Har-92
TABLE G-3
1986 GAS TO OIL RATIOS - CALIFORNIA
Region
State
Federal
Field or Area
District 1
District 2
District 3
Beta
Carpinteria
Dos Cuadras
Hondo
Hueneme
Santa Clara
1986
Oil and
Condensate
(bbl)
30,238,026
1,333,390
3,061,615
7,040,207
1,978,018
5,063,795
11,100,847
644,002
2,893.559
1986
Associated
Gas
(Hcf)
7,404,239
3,087,795
2,419,052
2,444,898
1,524,822
2,557,080
10,370,192
178,251
3,635,212
Gas to Oil
Ratio
(cf/bbl)
245
2316
790
347
771
505
934
277
1256
TOTAL
63,353,459 33,621,541
531
Source: California, 1987.
G-6
-------
Cook Inlet
Table G-4 calculates the average daily first-year production for 27 wells on platforms in
Cook Inlet. The production ranges from 19 bopd to 7,004 bopd. We use a value of 1,960 bopd
in this analysis. Associated casinghead gas ranges from 7 Mcf/day to 2,256 Mcf/day. A value of
900 Mcf/day is used for the oil with casinghead gas projects.
Arctic Alaska
The Endicott field in the Beaufort Sea began production in late 1987. Sixteen wells
began production in October 1987. Table G-5 summarizes the November and December
production from those wells, i.e., the first two full months of production. Production is likely to
drop from the impressive average of 5,783 bopd, even within the first year, but it is apparent that
Endicott will be an enormous producer like neighboring Prudhoe Bay.'
Table G-6 lists the various engineering estimates for oil production in the Arctic. These
range from 1,570 bopd in the Norton Basin to 4,000 bopd in the Beaufort Sea, Navarin Basin,
and St. George Basin. We use an estimate of 1,960 bopd for the oil production scenario in
Arctic Alaska. There is no infrastructure for gas transport, so no oil/gas or gas-only scenarios
are considered for the Arctic regions.
Table G-7 summarizes the model assumptions for peak production rates.
G.2 PRODUCTION DECLINE RATE
The pattern of decline in a well's productivity can vary greatly due to many factors (see
Section G.I). EPA models production decline as an exponential function, i.e., a constant
percentage of the remaining reserves produced in any given year. A general rule of thumb is
that peak production represents 10 to 15 percent of total reserves for the first 2 years and then
declines approximately 15 percent per year (Muskat, 1949; North, 1985).
G-7
-------
cook.wkl
AVERAGE'FIRST-YEAR PROOUCTIOM FOR OIL WELLS IN COOK INLET, ALASKA
Completion Date
Platform
Dolly Varden
Grayling
King Salmon
Year Hon
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
68
3
3
4
5
5
7
7
8
10
10
1
1
2
1
4
3
8
4
5
7
12
2
1
11
, 3
5
7
Day
5
27
19
5
21
26
3
30
14
7
1
1
19
1
2
1
23
21
28
3
5
15
4
27
23
22
2
Year Production
Oil (bbl) Gas (Hcf)
1,013,373
939,231
1,311,355
1,156,454
281,638
454.628
665,112
3,585
31,288
158,005
1,421,897
989,160
1,323,508
1,955,376
541,645
1,385,189
374,595
839,892
4,227
631,633
56,108
1,686,065
1,180,773
99,971
989,789
971,676
1,274,686
298,105
269,847
367,279
319,006
85,455
126,515
171,993
891
8,658
40,598
391,143
261 ,991
394,258
586,373
124,537
364,644
116,415
205,396
0
191,365
13,981
474,326
326,314
24,366
280,947
257,253
410,560
Average Daily
Production
Oil (bbl) Gas (Kef)
3,367
3,366
5,122
4.819
1,257
2,877
3,675
29
401
1,859
3,896
2,710
4,188
5,357
1,984
4,542
2,882
3,307
19
3,490
2,158
5,269
3,262
2,940
3,497
4,357
7,004
990
967
1,435
1,329
381
801
950
7
111
478
1,072
718
1,248
1,607
456
1,196
896
809
0
1,057
538
1,482
901
717
993
1,154
2,256
Source: Johnson, 1988.
G-8
-------
endicott.wkt
27-Mar-92
TABLE G-5
INITIAL PRODUCTION FROM ENDICOTT FIELD, BEAUFORT SEA, ALASKA
Monthly Production
Nov
Oil (bbl)Gas (Mcf)
238,603
269,964
210,326
125,502
164,240
243,696
230,273
245,612
162,298
117,291
138,905
232,460
243,017
.235,009
168,092
48,265
AVERAGE
193.044
223.977
174,992
98,358
118,966
202,388
230,547
202,071
135,626
98,165
105,438
182,227
201,925
318,449
244,519
38,415
.......
Dec
Oil (bbl)
185,341
168,940
12,612 .
48,223
198,145
181,826
142,490
223,189
215,708
206,092
206,282
209,881
217,055
208,137
115.670
30,890
Gas (Mcf)
135,456
140,306
9,771
30,082
140,770
143,815
153,769
176,437
178.112
153,383
144,965
156,141
173,498
350,650
233,215
24.438
Total
Oil (bbl)
423,944
438,904
-. 222,938
173,725
362,385
425,522
372,763
468,801
378,006
323,383
345,187
442,341
460,072
443,146
283,762
79.155
352,752
Gas (Mcf)
328,500
364,283
184,763
128,440
259,736
346,203
,384,316
378,508
313,738
251,548
250,403
338,368
375,423
669,099
477,734
62,853
319,620
Average Average
bopd Mcf per day
6,950
7.195
3,655
2,848
5,941
6,976
6,111
7,685
6,197
5,301
5,659
, 7,251
7.542
7,265
4,652
1,298
5,783
5,385
5,972
3,029
2,106
4,258
5,675
6,300
6,205
5,143
4,124
4,105
5,547
6,154
10,969
7,832
1,030
5,240
Source: Johnson, 1988.
G-9
-------
TABLE G-6
ENGINEERING ESTIMATE OF PEAK PRODUCTION RATES - ALASKA
PEAK
PRODUCTION RATE
DATA SOURCE REGION
EIS St. George Basin
N. Aleutian Basin
Norton Basin
Scenario Studies Norton Basin
Beaufort Sea
Norton Basin
Navarin Basin
OIL GAS
BOPD MMCF/DAY SOURCE
4,000 26.3
3,500 26.6
1,570 10.3
3,000-
4,000
4,000
2,000
4,000
MMS 1985a
MMS 198 5b
MMS 1985C
MMS 1985d
OTA 1985
OTA 1985
OTA 1985
Source: AEI noted.
G-10
-------
TABLE G-7
PEAK OFFSHORE PER-WELL PRODUCTION RATES
REGION
Gulf
Pacific
PROJECT
1
4
6
12
24
40
58
16
40
70
Alaska3
Cook Inlet
Beaufort Sea - Gravel
Beaufort Sea - Platform
Norton
Navarin
12
24
48
48
34
48
OIL ONLY
BOPD
500
500
500
500
500
500
500
900
900
900
1,960
1,960
1,960
1,960
1,960
OIL AND GAS
BOPD MCF/DAY
500
500
500
500
500
500
500
900
900
900
1,960
478
478
478
900
GAS-ONLY
MCF/DAY
835
835
835
835
835
835
835
4,000
4,000
4,000
4,000
4,000
4,000
4,000
5,000
15,000
Source: EPA estimates.
is no infrastructure to transport produced gas from the Arctic
G-ll
-------
The decline rate for the Pacific is based on the need to balance to conflicting sets of
information. The decline rate used in the MMS estimates of future production use a 40%
decline rate (MMS, 1985e). Since this information is the basis for the NSPS projections
presented in Section 4, it is necessary that the decline rates used in the models be very similar in
order to maintain comparability between the two sets of projections. EPA reduced the decline
rate to 33% in response to the field data presented in DOE, 1989. Decline rate assumptions are
summarized in Table G-8.
G.3 YEARS AT PEAK PRODUCTION
The length of time each well remains at peak production depends upon the rate of
reservoir pressure decline, as well as other factors. All-oil and oil/gas projects are assumed to
remain at peak production for 2 years.
Gas projects in the Gulf and Pacific are assumed to remain at peak production for 4
years (Crawford, 1988). For Alaska, gas projects are assumed to remain at peak production for
16 years. Figure G-l shows the production history of the North Cook Inlet gas field from 1969
through 1984 to support this assumption.
G.4 OPERATION AND MAINTENANCE COSTS (O&M)
The annual 1986 costs of operating and maintaining an offshore platform are taken from
DOE (1987). This survey includes O&M costs for a 12-wellslot platform in 100 and 300 feet of
water as well as an 18-wellslot platform in 100, 300, and 600 feet of water (Table G-9).
A breakdown of the cost for a 12-wellslot platform in 100 feet of water is given in
Table G-10. The platform is assumed staffed 24 hours a day with one crew. A crew is 12 people
•working 12 hours on and 12 hours off, so six people are working at any given time. In the next
cost subcategory, equipment and administration, the term "surface equipment" refers to
production equipment, flow control valves, and/or dehydrators/line heaters (for gas operation)
located on the platform surface. The third cost category is workover costs. For a 12-wellslot
G-12
-------
TABLE G-S
PRODUCTION DECLINE RATES
PRODUCTION DECLINE RATES (%)
REGION
PROJECT
OIL-ONLY
OIL/GAS
GAS-ONLY
Gulf
Pacific
Alaska
1 15
4 15
6 15
12 15
24 15
40 15
58 15
16 33
40 33
70 33
Cook Inlet 10
Beaufort Sea -Gravel 10
Beaufort Sea - Platform 10
Norton Bagin 10
Navarin Basin 10
15
15
15
15
15
15
15
22
15
— = Not applicable.
Source: EPA estimates.
G-13
-------
DRILY GflS. MCF/DflT
X1D3
100
so
0 1000
I
2
a,
*
ffi
t>
HH
6
Jf
I
1
o
iba so a looo
NO. OF PROD. HELLS
too 10
DfULT HflTER. BBLS/DflT
G-14
-------
gulf_o&m.wk1
27-Har-92?
TABLE G-9
1986 PPERATION AND MAINTENANCE COSTS FOR GULF OF MEXICO PLATFORMS
Wellslots
Water
Depth (ft)
Cost
(1986 S)
12
12
18
18
18
100
300
100
300
600
12,366,500
$2,482,300
$2,833,400
$2,963,100
$3,268,100
Source: DOE, 1987.
G-15
-------
OiH_gulf.wk1
ANNUALGOPERAnHG COSTS - 12-SLOT PLATFORM IN GULF OF MEXICO
100 FT WATER DEPTH (1986$)
Component
Labor Subcategory
Labor
Supervision
Payroll Overhead
Food Expense
Labor Transportation
C annum cat ions
Component Subcategory
Cost ($) Cost ($>
$1,265,200
$528,900
$79,300
$211,600
$55,200
$374,700
$15,500
Model Projects
Gulf 1 Gulf 4 Gulf 6
$770 $140,578 $210,867
Equipment & Administrative Subcategory
Surface equipment $84,600
Operating Supplies *lf'|22
Administrative $*IHS2
Insurance $252,200
$605,900
Workover Subcategory
Uorkover
SUBTOTAL COSTS
Costs for operation of remote
production platform
TOTAL COSTS
$495,400 $495,400
$2,366,500 $2,366,500
$50,492 $201,967 $302,950
$148,620 $346,780 $396,320
$199,882 $689,324 $910,137
$172,331
$2.366,500 $2,366.500 $372,213 $689,324 $910,137
Source: DOE, 1987.
G-16
-------
platform, it is assumed that the workover rig takes one day to travel to the platform, two days to
set up, nine days to workover three wells, two days to tear down the equipment, and one day to
move off. In other words, six of the fifteen days are for transit, set-up, and break-down; costs
that would be borne even if working over only one well.
These assumptions make it inappropriate to use data from the 12-wellslot and 18-wellslot
platforms, perform a regression analysis, and extrapolate back to the smaller Gulf projects. The
DOE/EIA data for each of the cost categories can be scaled to estimate the annual operating
costs for the smaller Gulf projects.
Table G-ll summarizes the assumptions for the labor subcategory for the Gulf 1, Gulf 4,
and Gulf 6 projects. The Gulf 1 is essentially untended; a crew of two inspect the structure 4
times a year. One day is assumed for each inspection. The Gulf 4 and Gulf 6 platforms are
assumed to have a crew of 4 and 6 people, respectively, that commute to the rig on a daily basis.
The work day is assumed to be eight hours. The labor costs for these small projects are scaled
from the Gulf 12 costs as a percentage of labor hours. For example, the Gulf 4 requires 11,680
person-hours a year or 11.11 percent of the hours required for the Gulf 12 platform. The labor
costs for the Gulf 4 are (11,680/105,120) x $1,265,200 or $140,578.
The equipment and administrative costs are scaled according to the number of wells on
the project. For example, the costs for this subcategory for the Gulf 6 is $302,950 or one-half
the costs for the Gulf 12 project.
Workover costs are also scaled. Gulf 1 projects are assumed to be worked over every two
years. Each workover takes 9 days (6 for preparation and disassembly, and three for the
workover itself). The proportion of the workover costs borne each year is (9/2)/15 or 30 percent.
The Gulf 4 and Gulf 6 projects are assumed to have an average of one and a half and two wells
worked over per year, respectively. The cost proportions are (6 + 4.5)/15 or 70 percent and (6
+ 6)/15 or 80 percent, respectively.
One last factor needs consideration. The Gulf la is assumed to have no production
equipment and shares a production platform with three other single-well structures. The O&M
G-17
-------
0&H_gulf.wk1
TABLE G-11
LABOR ASSUMPTIONS FOR SHALL GULF PROJECTS
Labor Component
DOE/EIA
Study
Model Project
Gulf 1 Gulf 4 Gulf 6
Hours per Day
Days per Year
People per Crew
Person-hours per Year
Fraction of DOE/EIA study
24
365
12
105,120
100*
8 8
4 365
2 4
64 11,680
0.06X 11.11%
8
365
6
17,520
16.67X
Source: DOE, 1987; Funk, 1989.
G-18
-------
costs for the Gulf la therefore includes one-fourth of the annual operating costs for a Gulf 4
platform.
The DOE/EIA data can be used to estimate annual operating costs for the larger projects
in the Gulf. To project O&M cost for the model projects, a regression analysis was fit to the
data using the following equation.
Cost = a + b (wellslots) + c (depth)
The values for a, b, and c are $1,286,123, $80,859, and $840, respectively. Table G-12 shows the
estimated O&M costs for platforms in the Gulf of Mexico.
For the Pacific and Cook Inlet projects, we use the basic equation presented above and
then adjust for regional differences (see Table G-13). The O&M costs' for California onshore oil
and gas operations are approximately 144 percent of onshore operations for Texas and Louisiana
(see Table G-14). The regional multiplier for the Pacific is therefore 1.44. For Cook Inlet
scenarios, a multiplier of 1.6 is used (EPA, 1985).
The information in OTA (1985) forms the basis for estimating the operating costs for
Arctic Alaska scenarios (see Table G-15). The costs per scenario are divided among the number
of platforms or islands and then deflated to 1986 values.
G.S REFERENCES
Alaska. 1984. 1984 Statistical Report. Alaska Oil and Gas Conservation Commission, n.d.
California. 1987. 72nd Annual Report of the State Oil and Gas Supervision: iQSfi
Department of Conservation. Division of Oil and Gas, Publication No. PR06,1987.
Crawford. 1988. Personal communication between Maureen F. Kaplan, Eastern Research
Group, Inc. and Gerald Crawford, MMS, GOM Regional Office, New Orleans, LA, 4
March and 7 March.
DOE. 1986. Natural Gas Annual 1985. U.S. Department of Energy. Energy Information
Administration. DOE/EIA-0131(85), November.
G-19
-------
gulf_o&m.wk1
OPERATING COSTS FOR GULF OF MEXICO PLATFORMS
Project
Nunber of
WeUslots
Water
Depth (ft)
Cost
($1986)
Gulf 1a
Gulf 1b
Gulf 4
Gulf 6
Gulf 12
Gulf 24
Gulf 40
Gulf 58
1
1
4
6
12
24
40
58
33
33
33
33
66
100
200
590
$372,213
$199,882
• $689,324
$910,137
$2,311,861
$3,310,725
$4,688,455
$6,471,456
Source: EPA estimates.
G-20
-------
gulf_o&m.wk1
TABLE G-13
OPERATING COSTS FOR PACIFIC AND COOK INLET PLATFORMS
Project
Pacific 16
Pacific 40
Pacific 70
Cook Inlet 24
Cook Inlet 12
Number of
Uellslots
16
40
70
24
12
Water
Depth (ft)
300
300
1000
50
50
Cost
($1986)
$2,831,820
$4,772,439
$7,786,100
$3,268,733
$2,298,424
Regional
Cost
Factor
1.44
1.44
1.44
1.60
1.60
Estimated
Cost
($1986)
$4,077,821
$6,872,312
$11,211,984
$5,229.973
$3,677,478
Source: EPA estimates.
G-21
-------
ca cost.vikl
27-Har-92
RATIO OF11986 OPERATION & MAINTENANCE COSTS - CALIFORNIA AND GULF COAST
Well Operation & Maintenance Cost - 10 Primary Oil Wells
(ft) California Louisiana West1 Texas South Texas Average Gulf
California/
Gulf Coast
Ratio
2,000
4,000
8,000
10,000
.
$119,700
$162,400
$280,200
$403,700
$117,600
$171,700
$203,000
$252,800
$88,300
$102,200
$141,700
$188,900
$98,500
$146,500
$175,100
$232,400
$101,467
$140,133
$173,267
$224,700
1.18
1.16
• 1.62
1.80
1.44
Source: DOE, 1987.
G-22
-------
ak_o&m.wk1
TABLE G-15
OPERATION AND MAINTENANCE COSTS FOR ALASKA PROJECTS
Project
Beaufort platform
Navarin Basin
Norton Basin
Beaufort Gravel
Operation and Number of
Maintenance Islands/
Cost ($HM 1984) Platforms
$168.0
$132.0
$73.0
$120.0
7
7
4
7
Cost per
Platform
($MM 1984)
$24.0
$18.9
$18.0
$17.1
Cost per
Platform
<$MM 1986)
$25.3
$19.9
$19.0
$18.1
Note: 1984 prices inflated by 5.56% based on change in consumer price index.
Sources: OTA, 1985; Economic Report. 1988.
G-23
-------
DOE. 1987. Costs and Indices for Domestic Oil and Gas Field Equipment and Production
Operations 1986. U.S. Department of Energy. Energy Information Administration.
DOE/EIA-0185(86), September.
DOE 1989 Department of Energy Comments on the Technical, Economic, and Environmental
Data Made Available in 53 FR 41356 on October 21,1988 for the Offshore Oil and Gas
Subcategory Effluent Guidelines, January 19.
Economic Report. 1988. Economic Report of the President. Council of Economic Advisors,
Washington, DC, February.
EPA. 1985. Economic Impact Analysis of Proposed Effluent Limitations and Standards for the
Offshore Oil and Gas Industry, prepared for the U.S. Environmental Protection Agency
by Eastern Research Group, Inc., EPA 440/2- 85-003, July.
Guerard. 1988. Personal communication between Maureen F. Kaplan, Eastern Research Group,
Inc., and William Guerard, California Department of Conservation, 2 March.
Johnson. 1988. Individual well production printouts sent to Maureen F. Kaplan, Eastern
Research Group, Inc., by Elaine Johnson, Alaska Oil and Gas Conservation Committee,
25 February.
MMS. 1985a. U.S. Department of the Interior, Minerals Management Service, St. George Basin
Sale 89: Final Environmental Impact Statement. MMS 85- 0029, April.
MMS. 1985b. North Aleutian Basin Sale 92: Final Environmental Impact Statement. U.S.
Department of the Interior, Minerals Management Service, MMS 85- 0052, September.
MMS. 1985c. Norton Basin Sale 100: Final Environmental Impact Statement. U.S. Department
of the Interior, Minerals Management Service, MMS 85-0085, December.
MMS. 1985d. Scenarios for Petroleum Development of the Nnrtnn Basin Planning Area -
Northeastern Bering Sea. U.S. Department of the Interior, Minerals Management
Service, OCS Report, MMS 85-0013.
MMS. 1985e. Certain Input Values Used in the 30-Year Projection of Future Oil and Gas
Production from United States Outer Continental Shelf Areas. Attachment to 30-Year
Projections of Oil and Gas Production from United States Outer Continental Shelf
• Areas. Memorandum from Chief, Offshore Resource Evaluation to Associate Director
for Offshore Leasing. U.S. Department of the Interior. U.S. Minerals Management
Service.
MMS. 1986. Final Environmental Impact Statement: Proposed Oil and Gas Lease Sales 110
' and 112: Gulf of Mexico OCS Region. U.S. Department of the Interior, Minerals
Management Service, OCS EIS, MMS 86-0087, November.
G-24
-------
MMS. 1987a. Final Environmental Impact Statement: Proposed Oil and Gas Lease Sales
113/115/116: Gulf of Mexico PCS Region. U.S. Department of the Interior, Minerals
Management Service, OCS EIS, MMS 87-0077, October.
MMS. 19875. Federal Offshore Statistics: 1985. U.S. Department of thP TnfPr.w
Management Service, OCS Report, MMS 87-0008.
Muskat, M. 1949. Physical Principles of Oil Production. McGraw-Hill, New York, NY.
North, F.K. 1985. Petroleum Geology. Allen & Unwin, Boston, MA.
OTA. 1985. Oil and Gas Technologies for the Arctic and Deepwater. Office
Assessment, Washington, DC, May.
USGS. 1981. United States Geological Survey. Circular 860.
G-25
-------
-------
APPENDIX H
PRODUCED WATER ASSUMPTIONS
Peak water production is used in determining the equipment required on the platform to
comply with proposed regulatory options. Average annual water production is used to estimate
the annual operation and maintenance cost (O&M) for each platform. The capital (equipment)
and O&M costs are factored into the economic model for each platform to calculate the
annualized cost for each regulatory option. The total annual average volume of produced water
generated during the 15-year time period is used to estimate the amount of pollutants removed
by each regulatory option.
The capital and O&M costs are calculated by EPA, Engineering and Analysis Division on
the basis of the produced water volumes presented in this appendix. These costs will be
documented in the Development Document supporting the Offshore Oil and Gas regulation.
H.1 MODELING ASSUMPTIONS
Modeling assumptions differ depending upon whether a well produces oil or only gas.
These assumptions are outlined in the sections below.
H.1.1 Projects with Oil Production
For projects that produce oil or oil with gas, water production is calculated as a function
of total liquid production. In other words, the well is assumed to produce a constant volume of
fluid during its lifetime, but the proportion of fluid that is water will increase as the well ages.
To evaluate water production as a function of total liquid production, we need to estimate
several parameters:
• Relationship of oil decline and water increase
H-l
-------
• Functional form of oil production decline
• Decline rate of oil production
• Initial watercut (i.e., percentage of water in the initial production fluid)
Oil production is assumed to decline at an exponential rate. The rate of decline varies by
region (see Appendix G for more details). As oil production declines, water production
increases to mamtain a constant volume. (Figure H-l illustrates the oil and water production
from a well with an initial production rate of 100 bbl/day for two years and a 15 percent
exponential decline every year thereafter.)
Initial watercut data are available from Alaska for platforms in coastal waters and gravel
islands in offshore waters (Table H-l). Initial watercut values range from 0.1 percent to 4.3
percent with a median value of 0.9 percent. We round this value upwards to 1 percent for
Alaska and all other regions. .
H.1.2 Projects with Gas-Only Production
There is generally little water produced with gas-only operations. Under these
circumstances we estimate water production with a watengas ratio. Water production for gas
wells is assumed to be a function of gas production times a watengas ratio. A constant watengas
ratio was used in the economic impact analysis of the disposal of onshore production wastes
under Section 8002(m) of RCRA (EPA, 1987).
An Appalachian basin survey is the only survey that investigates water production from
gas wells (Flanriery and Lannan, 1987). The survey appears well designed and covers
approximately 10 percent of existing Appalachian Basin wells, including 12,274 gas wells.
Approximately 39 percent of the gas wells produce no water at all, even with gas production ,
rates exceeding 60 Mcf/day. An additional 51 percent produce less than 10 barrels of water per
month. Less than 1 percent produce in excess of 100 barrels of water a month. Averaging the
survey data results in an estimated watengas ratio of 17.2 bbl per MMcf.
H-2
-------
BARRELS
120
100
Figure H-l
Water : Oil Relationship
Exponential Oil Decline
0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
H-3
-------
3
a:
UJ —
_j i—
CD •-
CO
1C
UJ
L.
O
CD
"5.
g O
03 —•
!°
18
co *j eg •
StD *O &•
•- OsO
08^£
o» to C
.e en ••— t_
*-» m o
0) - CO 4J
C.T3 4-< <0
CD 0> » •»-
g
I
m
UJ
1
o
L.
a.
a>
8.
(U •
'-§
sl
— C c_ C O u
O O O C-JJ
JC ._ S- — 0,0)
E u> - t-
L. CO Q. 01
O O)— -u
H- «-- CD
"3. £
'> O
3 •-* ••- "D '
' C .£= O C
i
UJ
H-4
-------
For comparison, the waterrgas ratio for offshore California gas wells can be calculated
from the annual report of the oil and gas supervisor. Table H-2 shows the data for 1985,1986,
and 1987 (California, 1986; California, 1987; and California, 1988). The ratio for the wells in
State waters increases fourfold from 1985 to 1986. The 1986 waterrgas ratio for gas wells in
State waters is 16.2 bbl per MMcf, which is similar to the ratio from the Appalachian basin. The
waterrgas ratio for gas wells in State waters climbs another fourfold from 1986 to 1987 when it is
67 bbl per MMcf. Note also that by 1987, two of the six gas wells had stopped producing. For
gas wells in Federal waters for 1985 through 1987 and for gas wells in State waters for 1985, the
waterrgas ratios range from 4.1 to 6.4 bbl per MMcf.
The North Cook Inlet field has the sole gas-only platform in Alaska. Although the field
is in coastal waters, we use the data as indicative of the potential water production from gas-only
operations in offshore southern Alaska. For the North Cook Inlet field, gas production is
approximately 130 MMcf/day while water production is generally about 10 bbl/day with
fluctuations as high as 100 bbl/day (see Figure H-2). This results in a watengas ratio of 0.08 bbl
per MMcf with fluctuations as high as 0.77 bbl per MMcf. In 1984, the North Cook Inlet field
produced 46,981 MMcf of gas and 5,058 bbl of water for a waterrgas ratio of 0.11 bbl per MMcf
(Alaska, 1984).
The monthly summaries of production for the Federal Gulf of Mexico list oil, condensate,
gas, casinghead gas, and water; that is, no distinction is made between produced water from gas
operations and produced water from oil and oil-with-gas operations. Discussions with MMS
personnel revealed that, in general, little water is produced with gas-only operations, although
there are exceptions (Lowenhaupt, 1989).
From the California data in Table H-2 and the Alaska data in Figure H-2, we see that
water production from gas operations can be extremely variable. The highest waterrgas ratio
seen in the offshore and onshore data is about 67 bbl of water per MMcf produced. This high
value, however, appears in only a few wells that appear to be close to the end of their economic
lifetime. The average value seen in the onshore Appalachian data — 17 bbl/MMcf— exceeds
the waterrgas ratios seen for the Alaska data, offshore Federal California gas wells, and offshore
H-5
-------
1000
DRILY CHS. MCF/OflT
100 10
X1Q3
i
§
CO
1000
ico »o
GflILT HRTER. BBLS/OflT
H-6
-------
h20_gas.wk1
TABLE H-2
OFFSHORE WATER:GAS RATIOS - CALIFORNIA
Year
1985
1986
1987
Number
Region of Wells
State
Federal
Combined
State
Federal
Combined
State
Federal
Combined
6
15
21
6
15
21
4
18
22
Gross Gas
Production
(Hcf)
6,126,304
31,227,299
37,353,603
5,341,798
27,279,321
32,621,119
2,067,900
23,424,998
25,492,898
Water Water:0i I
Production Ratio
-------
State California gas wells for two of the three years of data. The 17 bbl/MMcf is the watengas
ratio used in this analysis.
H.2 PEAK WATER PRODUCTION
H.2.1 Projects with Oil Production
Peak water production is the amount of water produced in the last year of the economic
lifetime of the well. Table H-3 shows the sample calculations for the Gulf 24 model with 18
productive wells. Peak oil production occurs in the second year of operation at a rate of 9,000
bbl/day. With an initial watercut of 1 percent, total fluid production is 9,090 bbl/day. Water
production is the difference between oil production and total fluid production. For example, in
year 19, water production is 8,489 bbl/day (i.e., 9,090 bbl/day total fluid production minus 601
bbl/day oil production). Cumulative water production in Year 19 is 104,088 bbl/day.
Peak water production, then, depends on the economic lifetime of the project. The same
project will have different peak water production rates for BAT and NSPS evaluations because
different oil prices are assumed in the BAT and NSPS analyses. Project lifetimes and peak water
production rates are summarized in Table H-4.
H.2.2 Projects with Gas-Only Production
Peak water production for gas-only projects occurs at the time of peak gas production.
There is no difference in peak water production for gas-only projects depending upon whether
the scenario studied is BAT or NSPS. Peak water production rates for all projects are given in
Table H-4.
H-8
-------
h20 mex.ukl
27-Mar-92
TABLE H-3
WATER PRODUCTION ESTIMATES - GULF OF MEXICO
GULF 24 MODEL
Oil Production (bbl/d)
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Year 1
6000
6000
5100
4335
3685
3132
2662
2263
1923
1635
1390
1181
1004
853
725
617
524
446
379
322
274
233
198
168
143
121
103
88
75
63
Year 2 Year 3 Year 4 Year 5
3000
3000
2550
2168
1842
1566
1331
1131
962
817
695
591
502
427
363
308
262
223
189
161
137
116
99
84
71
61
52
44
37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total
6000
9000
8100
6885
5852
4974
4228
3594
3055
2597
2207
1876
1595
1355
1152
979
832
708
601
511
435
369
314
267
227
193
164
139
118
101
Water
•eduction
(bbl/d)
60
90
990
2205
3238
4116
4862
5496
6035
6493
6883
7214
7495
7735
7938
8111
8258
8382
8489
8579
8655
8721
8776
8823
8863
8897
8926
8951
8972
8989
Average
Cumulative • Annual
Water Water
Production Production
(bbl/d) (kbbl/yr)
1.
3,
6,
10,
15,
21.
27,
33,
40,
47,
55,
62,
70.
78,
87,
95,
104,
112,
121,
130,
138,
147,
156,
165,
174,
183,
192,
201,
60
150
140
345
583
698
560
056
091
584
467
681
177
911
849
960
217
600
088
667
322
043
819
642
505
403
329
279
251
240
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
22
27
139
305
481
651
811
961
,099
.226
,343
,450
,549
,640
.724
,801
,873
,939
,000
,056
.109
,158
,203
,245
,285
.322
,357
,389
,420
,448
Notes:
500 bbl/day initial production per well
15% decline rate
1% initial watercut
18 producing wells.
H-9
-------
peakji20.wk1
21-Dec-92
TABLE H-4
PEAK WATER PRODUCTION RATES - EXISTING AND PROJECTED STRUCTURES
Project
Type Region Model
Economic Lifetime
of Project (Years)
Existing Projected
Peak Water Production
Rate per Project
(bbl/day)
Existing Projected
OIL
ONLY
Gulf
Pacific
Cook Inlet*
Beaufort
Platform
Beaufort Island
Navarin
Norton
OIL
AND
GAS
Platform
Platform
Gulf
,
Pacific
1a
1b
4
6
12
24
40
58
16
40
70
24
48
48
48
34
1a
1b
4
6
12
24
40
58
16
40
70
13
17
18
18
16
18
20
22
8
9
11
**
**
**
**
**
14
18
19
19
17
19
21
23
8
9
11
15
19
20
20
18
20
22
24
9
10
12
30
28
30
30
27
16
20
21
21
19
21
23
25
9
10
12
421
461
1,871
2,807
4,500
8,382
15,162
23,969
11,506
27,272
50,718
**
**
**
**
**
434
468
1,894
2,841
4,582
8,489
15,312
24,161
11,506
27,272
50,718
445
473
1,913
2,869
4,653
8,579
15,439
24,325
11,909
28,171
51,979
37,449
73,405
74,503
74,503
51,169
454
478
1,929
2,893
4,712
8,655
15,547
24,463
11,909
28,171
51,979
Cook Inlet*
24
30
37,449
GAS
ONLY
Gulf 1a
1b
4
6
12
24
Pacific 16
Cook Inlet* 12
14
18
19
20
17
19
11
16
20
21
21
19
21
13
29
68
68
272
408
680
1,224
1,190
68
68
272
408
680
1,224
1,190
2,550
Notes; * Existing platforms in Cook Inlet are in the coastal subcategory.
** Produced water from gravel islands in the Beaufort Sea
(i.e., the Endicott field) is reinjected per State requirement.
There are no platforms currently producing in the Beaufort,
Navarin, or Norton areas. Economic impacts are evaluated for these
projects and projects in the non-coastal region near Cook Inlet
that may occur at some point in the future.
Source: EPA estimates.
H-10
-------
H.3 AVERAGE WATER PRODUCTION
H.3.1 Projects with Oil Production
Average water production for oil-only and oil-with-gas projects is the cumulative water
production through the last economic year of production divided by the economic lifetime of the
well. For example, for a Gulf 24 model with an economic lifetime of 20 years (see Table H-3),
average annual water production is calculated as:
Cumulative water production (bbl/dav) * 365 davs/vr / 1000
Economic lifetime of model project
or,
112.667
* 365 /j
20 /
1000 = 2,056 kbbl/yr
Average
annual
water
production
(kbbl/yr)
Average water production by structure is listed in Table H-5.
This methodology is used for oil-only and oil-with-gas projects. Projects with associated
gas production are not assumed to produce more water than projects that produce only_oil. If
gas production is coming from separate gas wells on a platform, this approach may overestimate
water production since gas wells generally produce less water than oil wells. This may occur in
existing structures but there is no information by which to adjust existing structure counts for this
phenomenon. Projected structures are assumed to have associated gas production for oil-with-
gas model projects and are unaffected by this assumption.
H.3.2 Projects with Gas-Only Production
For average water flow rates, regional average watengas ratios are used where available.
For California the ratio is 7 bbl water per MMcf (see Table H-2 for wells in Federal waters).
The 7:1 ratio is also used for Gulf of Mexico projects. For Alaska, a 1:1 ratio is used, based on
H-ll
-------
avg_h20.wk1
21-Dec-92
TABLE H-5
AVERAGE ANNUAL WATER PRODUCTION RATES - EXISTING AND PROJECTED STRUCTURES
Project
Type Region Model
Economic Lifetime
of Project (Years)
Existing Projected
Average Annual
Water Production
Rate per Project
(kbbl/yr)
Existing Projected
OIL Gulf
ONLY
Pacific
Cook Inlet*
Beaufort Platform
Beaufort Island
Navarin Platform
Norton Platform
la
1b
• 4
6
12
24
40
58
16
40
70
24
48
48
48
34
13
17
18
18
16
18
20
22
8
9
11
**
**
**
**
**
15
19
20
20
18
20
22
24
9
10
12
30
28
30
30
27
90
107
443
665
994
1,939
3,505
5,486
2,358
5,213
9,324
**
**
**
**
**
99
114
469
703
1,071
2,056
3,696
5,767
2,579
5,720
10,128
9,247
17,100
17,766
17,766
12,054
OIL
AND
GAS
Gulf
Pacific
1a
1b
4
6
12
24
40
58
16
40
70
14
18
19
19
17
19
21
23
8
9
11
Cook Inlet* 24
16
20
21
21
19
21
23
25
9
10
12
30
95
111
456
685
1,034
2,000
3,604
5,631
2,358
5,213
9,324
104
117
480
720
1,105
2,109
3,782
5,893
2,579
5,720
10,128
9,247
GAS
ONLY
Gulf
Pacific
Cook Inlet*
la
1b
4
6
12
24
16
12
14
18
19
20
17
19
11
**
16
20
21
21
19
21
13
29
6
5
20
28
54
89
112
**
6
5
18
27
49
81
98
40
Notes: * Existing platforms in Cook Inlet are in the coastal subcategory.
** Produced water from gravel islands in the Beaufort Sea
(i.e., the Endicott field) is reinjected per State requirement.
There are no platforms currently producing in the Beaufort, Navarin,
or Norton areas. Economic impacts are evaluated for these projects
and projects in the non-coastal region near Cook Inlet that may occur
at some point in the future.
Source: EPA estimates.
H-12
-------
the data from the North Cook Inlet field (see Section H.1.2; this value is rounded upwards to a
1:1 ratio). For projects with oil production, average annual water production is calculated as the
cumulative water production divided by the number of years of production. Because a watengas
ratio is used to calculate water production from gas projects, and gas production declines over
the life of the well, average water production for longer-lived gas projects is lower than for
shorter-lived gas projects. Average water production by structure is listed in Table H-5.
H.4 TOTAL ANNUAL WATER PRODUCTION
Total amount of water produced is estimated in two steps. First, in order to obtain water
production by model project, the number of each model project is multiplied by the average
annual water production associated with each project. These project totals are then summed
over all projects to obtain the grand total of water produced during the time period. Projects
will be installed and come into production throughout the time period, but the amount of water
produced by each project will be the average annual water flow.
H.4.1 Existing Structures (BAT)
Gulf of Mexico
The number of structures in production in the Gulf of Mexico is presented in Table H-6.
The count include both structures in State and Federal waters. The data sources and
methodology used to derive the count of structures likely to incur BAT costs is described in
Section Four.
The estimated annual water production for projects in the Gulf of Mexico is 903 million
bbl/yr (see Table H-7). For comparison, the MMS estimate of produced water generated in the
Federal Gulf of Mexico in 1987 is approximately 500 million barrels (Miller, 1989; reproduced as
Attachment H-l). MMS (1989) indicates that in 1986, approximately 70.2 million barrels of
water were discharged in offshore Louisiana State waters while another 5.1 million barrels were
H-13
-------
TABLE H-6
BAT STRUCTURES IN OFFSHORE WATERS
BASED OH 4 NAUTICAL MILE CUT-OFF
Number of Structures
Project Type
Gulf 1a
Gulf 1b
Gulf 4
Gulf 6
Gulf 12
Gulf 24
Gulf 40
Gulf Totals
Pacific 16
Pacific 40
Pacific 70
Pacific Totals
Totals
Oil Only
Gas Only
Oil and
Gas
Within Beyond Within Beyond Within Beyond
102
11
26
1
0
0
0
140
0
0
0
0
140
43
10
18
18
22
5
1
117
0
0
0
0
117
151
30
13
3
0
0
0
197
0
0
0
0
197
376
240
163
157
104
39
0
1079
1
0
0
1
1080
27
16
16
2
4
8
0
73
7
0
7
14
87
195
82
104
125
215
188
2
911
1
5
11
17
928
Total
Within Beyond Total
280
57
55
6
4
8
0
410
7
0
7
14
424
614
332
285
300
341
232
3
2107
2
5
11
18
2125
894
389
340
306
345
240
3
2517
9
5
18
32
2549
There are currently no facilites in the Atlantic region.
There are no facilities in the Alaska region that do not already re-inject their produced water.
Notes:
Sources: EPA estimates; HHS, 1988; CCC, 1988; SAS runs dated July, 1990.
H-14
-------
TABLE H-7
ESTIMATED AVERAGE ANNUAL PRODUCED WATER GENERATED BY PROJECTS
IN THE GULF OF MEXICO
Structure
Type
Oil
Gulf 1a
Gulf 1b
Gulf 4
Gulf 6
Gulf 12
Gulf 24
Gulf 40
Gulf 58
Oil With Gas
Gulf 1a
Gulf 1b
Gulf 4
Gulf 6
Gulf 12
Gulf 24
Gulf 40
Gulf 58
Gas
Gulf 1a
Gulf 1b
Gulf 4
Gulf 6
Gulf 12
Gulf 24
Total
Average Annual
Water Production
Per Project
Number (kbbl/yr)
145
21
44
19
22
5
1
0
222
98
120
127
219
196
2
0
527
270
176
160
104
39
2.517
90
107
443
665
994
1,939
3,505
5,486
95
111
456
685
1,034
2,000
3,604
5,631
6
5
20
28
54
89
Water
Production
Per Project
Ckbbl/yr)
13,050
2,247
19,492
12,635
21,868
9,695
3,505
0
21,090
10,878
54,720
86,995
226,446
392,000
7,208
0
3,162
1,350
3,520
4,480
5,616
3,471
903,428
Source: EPA estimates.
H-15
-------
IN REPLY
REFER TO:
ATTACHMENT H-I
WATER PRODUCTION IN THE FEDERAL GULF OF MEXICO - 1987 DATA
United States Department of the Interior
MINERALS MANAGEMENT SERVICE
ROYALTY MANAGEMENT PROGRAM
PRODUCTION ACCOUNTING DIVISION
P.O. BOX 17110
DENVER, COLORADO 80217
PAD/RGB
Mail Stop 657
.'JAN 2 7 1939
Ms. Maureen Kaplan
Environmental Protection Agency
6 Whittemore Street
Arlington, Massachusetts 02714
Dear Ms. Kaplan:
Subject: Volumes of Water Disposed of in Gulf of Mexico in 1987
The information below is provided in accordance with a telephone conversation
between you and John Marshall of this office on January 23, 1989.
The following volume/categories of water were disposed of in the Gulf of
Mexico in 1987:
a. Injected on a lease'
b. Transferred off lease
c. Surface pit
d. Overboard
e. Meter differential
f. Well test
g. Gathering system
TOTAL
19,357,689
74,557,893
25,368,097
378,978,944
79,870
146,548
-12,325
498,476,716*
* or 498.5 million barrels of water disposed of in Gulf in 1987
If.you have any questions, please do not hesitate to call Mr. Marshall at
303-231-3635 or our toll-free number 800-525-7922.
Sincerely,
%'chael A.^ilUr, Chief
Reporter Contact Branch
H-16
-------
discharged in offshore Texas State waters. We assume, for this report, that the volumes of water
discharged are equal to the volumes of water generated. We also assume that 1987 water
production did not differ drastically from 1986 water production. This results in approximately
573 million barrels/yr of produced water generated in the Gulf of Mexico. The BAT O&M costs,
then, are capable of handling an additional 58 percent over 1987 water production rates. The
capital (equipment) costs are determined by peak, not average, flow rates so the infrastructure is
capable of handling even larger volumes of produced water.
California
The categorization of structures off the California coast is done on the basis of the
number of available wellslots. Table H-6 lists the number of structures by category, while
Table H-8 presents the estimated annual water production.
The 1987 water volumes for the Federal OCS and the Huntington, South Elwood,
Summerland, and Carpinteria fields were added for an actual count of 107 million barrels. The
estimated water production is 213 million barrels. The estimated volume of water for the Pitas
Point gas field is 112 thousand barrels compared to an actual count of 140.5 thousand barrels
(California, 1988).
Alaska
Production in Alaska is currently in Cook Inlet and in the Endicott Field (Beaufort Sea
region off the North Slope). The platforms currently existing in Cook Inlet are considered to be
coastal and so do not fall under the jurisdiction of this regulation. The Endicott field is already
injecting its produced water to comply with State requirements. No BAT costs, therefore, are
incurred by existing Alaska projects.
H-17
-------
TABLE H-8
ESTIMATED AVERAGE ANNUAL PRODUCED WATER GENERATED BY PACIFIC PROJECTS
Structure
Type
Number
Average Annual
Water Production
Per Project
(kbbl/yr)
Water
Production
Per Project
Oil
Pacific 16
Pacific 40
Pacific 70
Oil with Gas
Pacific 16
pacific 40
Pacific 70
Gas
Pacific 16
8
5
18
.1
2,358
5,213
9.324
2,358
5,213
9,324
112
18,864
26,065
167,832
112
Total
32
212,873
Source: EPA estimates.
H-18
-------
H.4.2 Projected Structures (NSPS)
Section Four presents the methodology used to project the number of structures for the
15-year time period after the regulation goes into effect. Table H-9 summarizes the number of
structures under the $21/bbl oil price scenario. Table H-10 lists the annual average volume of
water produced during this tune period. The average annual volume of water produced is
approximately 454 million barrels.
H.5 REFERENCES
Alaska. 1984. 1984 Statistical Report. Alaska Oil and Gas Conservation Commission, n.d.
California. 1986. 71st Annual Report of the State Oil and Gas Supervisor; 1985. California
Department of Conservation. Division of Oil and Gas, Publication No. PR06.
California. 1987. 72nd Annual Report of the State Oil and Gas Supervisor; 1986. California
Department of Conservation. Division of Oil and Gas, Publication No. PR06.
California. 1988. 73rd Annual Report of the State Oil and Gas Supervisor: 1987. California
Department of Conservation. Division of Oil and Gas, Publication No. PR06.
CCC. 1988. Oil and Gas Activities Affecting California's Coastal Zone. California Coastal
Commission, 2nd edition, December.
ERG. 1987. Report to Congress, Management of Wastes from the Exploration. Development.
and Production of Crude Oil. Natural Gas, and Geothermal Energy. Volume 1: Oil and
Gas, EPA/530-SW-88-003, December.
Flannery, D.M. and R.E. Lannan 1987. An Analysis of the Economic Impact of New Hazardous
Waste Regulations on the Appalachian Basin Oil and Gas Industry. Robinson &
McElwee, Charleston, WV, February.
Lowenhaupt. 1989. Personal communication between Maureen F. Kaplan, Eastern Research
Group, Inc., and Jake Lowenhaupt, MMS, Gulf of Mexico Office, 9 January.
Miller. 1989. Letter to Maureen F. Kaplan, Eastern Research Group, Inc. from Michael A.
Miller, Chief, Reporter Contact Branch, Minerals Management Service, dated 27 January.
MMS. 1989. D. F. Boesch and N. N. Rabalais, eds. Produced Waters in Sensitive Coastal
Habitats: An Analysis of Impacts. Central Gulf of Mexico. MMS 89-0031, June.
H-19
-------
TABLE H-9
NSPS STRUCTURE ALLOCUTIONS
$21/bbl SCENARIO
All Platforms
Region
Gulf
Model
Gulf
Gulf
Gulf
Gulf
Gulf
Gulf
1b
4
6
12
24
40
Total
76
235
123
180
114
27
Oil
12
89
34
84
62
27
Gas
64
146
89
96
52
0
Within 4-Hiles
Total
23
60
43
14
0
0
Oil
0
27
15
14
0
0
Gas
23
33
28
0
0
0
Beyond 4-Miles
Total
53
175
80
166
114
27
Oil
12
62
19
70
62
27
Gas
41
113
61
96
52
0
Alaska
Cook Inlet 12 101
Cook Inlet 24 110
B. Gravel Island* 220
Total Platforms - All Regions 759 311 448 142 58
* Oil only; all other projects are assumed to produce oil and casinghead gas.
0
0
0
84
1
1
0
617
0
1
0
253
1
0
0
364
H-20
-------
TABLE H-10
ESTIMATED AVERAGE ANNUAL NSPS WATER PRODUCTION
S21/BBL RESTRICTED DEVELOPMENT SCENARIO
Average Annual
Project Water Production Number of
Type Model
-------
-------
APPENDIX I
BASE CASE FINANCIAL ASSUMPTIONS AND RATES
The economic and financial accounting assumptions used in the economic model are
based upon common oil industry financing methods and procedures. Changes in tax
computations due to the Tax Reform Act of 1986 (Public Law 99-514) are incorporated in the
EPA model.
1.1 INCREMENTAL IMPACT OF MODEL PROJECT ON CORPORATE INCOME TAX
RATE
It is assumed that the model projects are incremental to the other activities,of the
company and, therefore, the net taxable income is marginally taxed at the U.S. corporate rate of
34 percent. This assumption implies that the company has at least $100,000, of other net income
•without this project. In addition, it is assumed that any net losses in the initial years of a project
can be applied to the net income of other projects, so that an effective tax shield of 34 percent of
the loss is realized. Therefore, the yearly net cash outflow is 100 percent minus 34 percent, or 66
percent of the year's loss. This is appropriate because of the customary size and level of
activities of firms undertaking offshore oil exploration and production: The basis for Federal
income is gross revenues minus royalty payments, severance taxes, depletion and depreciation
allowances, and operating costs.
1.2 SEVERANCE TAXES
Since the Outer Continental Shelf regions are under the jurisdiction of the Federal
government, it is assumed that State severance taxes are not applicable to the revenues generated
by OCS production. Consequently, severance taxes are not included in the analysis of model
projects located in Federal waters. The projects expected to be located in State waters and
1-1
-------
therefore subject to severance taxes for tax purposes are the Gulf 1-well, 4-well, 6-well, 12-well,
and 24-well platforms; Cook Inlet projects the Beaufort Sea 48-well gravel island; and the
California 40-wellslot platform.
Texas State severance taxes are 4.6 percent on oil and 7.45 percent on gas. Louisiana
imposes a 12.5 percent severance tax on oil and a $0.07 per Mcf tax on gas. (Using the 1982
wellhead price, the Louisiana $0.07 tax is equivalent to a 1.3 percent tax on gas.) Based on
cumulative oil and gas production data for Texas and Louisiana offshore leases through 1981, an
average severance tax of 6.19 percent was calculated and this value is used for the Gulf projects
in State waters.
California, at present, has no severance taxes.
The Alaska severance tax structure consists of nominal rates that are then adjusted by a
formula. The fomiula is referred to as the Economic Limit Factor (ELF).
Nominal tax rates on oil are 12.25 percent of gross revenues for the first 5 years of
production and 15 percent thereafter. The ELF formula for oil is:
460 xWD
PEL
(ELF = i-
where:
PEL = monthly production at the economic limit
TP = total monthly production
' WD = well days for the month (assumed to be 30).
The monthly production at the economic limit value is confidential between the oil company and
the Alaska Department of Revenues. Three hundred bbl/day/well or 9,000 bbl/month/well is
used for the economic limit (PEL) in this analysis (Logsdon, 1988).
1-2
-------
As an example, suppose monthly production is 50,000 barrels. Then the ELF is:
460x30
9,000
/ 9.000
ELF = (l - 50,000
= (0.82)1'533 = .74
If the ELF is greater than 0.7, then the tax rate is the nominal rate. If the ELF is less
than 0.7, severance taxes are calculated as follows:
For the first five years of production:
Oil Severance Taxes = Gross revenues x 12.25 percent x ELF.
After the first five years of production:
Oil Severance Taxes = Gross revenues x 15.00 percent x ELF.
The oil ELF is applied as long as it is positive.
The nominal severance tax rate on natural gas is 10 percent, which is adjusted by the
following ELF formula:
PEL
ELF = 1 - TP
where:
PEL = monthly production at the economic limit
TP = total monthly production.
1-3
-------
Three thousand Mcf/day/well or 90,000 Mcf/month/well is used for the economic limit (Logsdon,
1988). Gas severance taxes are calculated as follows:
Gas Severance Taxes = Gross revenues x 10.00 percent x ELF.
Unlike the oil severance ELF, the gas ELF is applied regardless of value, as long as it is positive.
For offshore leases, the basis for the severance tax calculation would be on the basis of
(gross revenues - exempt revenues), where royalty payments to state government are considered
exempt revenues.
L3 ROYALTY RATES
Operators of oil- and gas-producing properties are usually required to pay royalties to the
lessors or owners of the land based on the value of extracted production. This includes the
Federal government for OCS leases and State governments for leases located in State waters. In
many instances, Hie royalty rate is a floating rate that varies from year to year, or a complex
calculation based on the amount or mix of production. For the model projects, it is assumed
that an average fixed rate of one-sixth (17 percent) of total gross revenues is the best
approximation of royalty payments for a typical large project in Federal waters and 22 percent
for a. project on a State-owned tract.
1.4 RENTAL PAYMENTS
Rental payments generally comprise a negligible cash outflow in the overall set of costs
for an oil and gas project. For this reason, they have been excluded from the analysis.
1-4
-------
1.5 DEPRECIATION
The Tax Reform Act of 1986 modifies the Accelerated Cost Recovery System (ACRS) for
property placed in service after 31 December 1986. Under the new system, most oil and gas
equipment will be classified as seven-year property. The recovery method for this class is double
declining balance (Snook and Magnuson, 1986). The schedule used to write off capitalized costs
in the model is as follows:
Year 1 14.29% of costs
Year 2 24.49%
Year 3 17.49%
Year 4 12.49%
YearS 8.93%
Year 6 8.92%
Year? 8.93%
YearS 4.46%
Year 1 in the above table is defined as the first year in which the equipment is placed in service.
According to relevant accounting principles, this is the first year in which the equipment
produces oil or gas.
The value of the deduction for depreciation is reduced by inflation. To maintain the
calculations on a constant-dollar basis, the value of the deduction is adjusted downwards in later
years by the inflation rate. (See Section 1.8).
1.6 BASIS FOR DEPRECIATION
The Tax Reform Act of 1986 repealed the Investment Tax Credit (Snook and Magnuson,
1986; Coopers and Lybrand, 1986). This means that the initial basis for depreciation is 100
percent of the total capitalized costs.
1-5
-------
1.7 CAPITALIZED COSTS
It is assumed that the tax payer (oil company) elects to expense intangible drilling costs
incurred in the development of oil and gas wells. Intangible drilling costs (IDCs) are estimated,
on the average, to represent 60 percent of the cost of production wells and their infrastructure
(Commerce, 1982; Commerce, 1983; API, 1986). The Tax Reform Act limits major integrated
producers to ejrpensing 70 percent of IDCs with the remaining 30 percent capitalized (that is, a
major may only expense 0.60 times 0.70, or 42 percent of its IDCs). Independents are still
allowed to expense 100 percent of their IDCs. The remaining 40 percent of the total cost is
capitalized and treated as depreciable assets for tax purposes (Snook and Magnuson, 1986).
Dry holes are written off in the year in which the cost is incurred. For independents, the
proportion of the exploratory drilling cost that is capitalized is therefore equal to 40 percent of
the total drilling cost times the discovery efficiency. For majors, the proportion is 58 percent of
the total drilling cost times the discovery efficiency. The remaining drilling costs are expensed.
1.8 INFLATION RATE
The effective value of depreciation and cost-basis-depletion deductions is reduced by
inflation since the expenditures occur in year(s) prior to the deduction. The model calculates an
"adjusted depreciation" as follows:
Adjusted depreciation _
in Year X
Depreciation in Year X
YearX
(1 + inflation rate)
An "adjusted cost-basis-depletion" is calculated in a similar manner.
The change in the "Fixed Weight Price Index" is used as a measure of inflation for this
analysis. Since 1982, the values are:
1-6
-------
1982 6.2
1983 4.1
1984 4.0
1985 3.7
1986 2.8
for an average of 4.2 percent (Economic Report, 1987). This value is used in the analysis to
deflate depreciation and depletion.
1.9 ESCALATION OF GENERAL PROJECT COSTS IN REAL TERMS
It is assumed that costs will remain constant in real terms, i.e., the rate of increase in
material and labor costs is equal to the rate of inflation.
1.10 OIL DEPLETION ALLOWANCE
The EPA model calculates depletion on a cost basis, which is appropriate for major
producers. Cost depletion allows the producer to recover the leasehold cost over the producing
lifetime of the well. The leasehold cost consists of the bonus bid (see Appendix C), and certain
geological, geophysical, and legal costs (see Appendix D).
Cost depletion is based on units of production and is represented by the following
formula:
B = U + S
where:
B
S
U
adjusted basis of leased property
units sold during the period
units remaining at the end of the period.
1-7
-------
The initial basis of the property used in the EPA model consists of the bonus bid and the
geological and geophysical expenses. (That is, the legal costs incurred in acquiring the lease are
not explicitly included in the model. It is assumed they form a minimal increment to the overall
leasehold cost.) The basis is then adjusted downwards to account for the depletion taken in each
period. The portion of the adjusted basis taken as depletion in any given period is the units sold
during the period, divided by the units sold and the recoverable units remaining. For the
purposes of the model, it is assumed that all units produced in a period are sold in the same
period. Thus, the depletion for any given period is equal to the adjusted basis multiplied by the
ratio of units produced in the period to the sum of the units produced and remaining. In this
manner, the leasehold cost is amortized over the productive life of the well.
The value of the cost-basis depletion is reduced in later years by inflation. (See Section
1.8 for the methodology used to correct for this in the calculations). The value used in the
annual cash flow is the inflation-adjusted value. The unadjusted value is used to calculate the
basis for depletion in subsequent years.
1.11 SALVAGE
It is assumed that the after-tax cost to remove the infrastructure and to retire the well at
the end of its economic life is approximately equal to their salvage values. Hence, there is no
additional positive or negative cash flow. ...
1.12 INVESTMENT TAX CREDIT
The Tax Reform Act of 1986 repealed the Investment Tax Credit (Snook and Magnuson,
1986; Coopers and Lybrand, 1986).
1-8
-------
1.13 WINDFALL PROFITS TAX
A phaseout of the Windfall Profits Tax of 1980 began in January 1991. Though the low
price of oil, however, meant it had no effect in recent years. For these reasons, the effects of the
Windfall Profits Tax have not been included in the analysis.
1.14 DISCOUNT RATE
The discount rate used in this analysis represents the opportunity cost of capital for
investments in oil and gas production (Brigham, 1982). The cost of capital is the investor's
expected rate of return for a particular investment; that is, the cost of capital is the return that
could be earned elsewhere in the economy on projects of equivalent risk. The riskier the
investment, the higher the cost of capital.
The opportunity cost of capital is modeled as:
Real cost
of
Capital
= I 1 + nominal cost I -
j_l + inflation ratej
where:
nominal cost = [equity cost * equity share] + [debt share * debt cost].
The equity cost is the sum of the risk-free return and the risk premium. For the risk-free
return, EPA uses the average return on long-term U.S. Treasury bonds. The risk premium is the
product of the average industry risk (i.e., the industry beta) and the market risk for long-term
investment.
The debt and equity shares are the portions of capital financed by debt and equity,
respectively. These are estimated by the average share of debt or equity in the firm's value.
1-9
-------
The debt cost is the after-tax cost of debt, i.e., the product of the current cost of debt and
(1 minus the cor]x>rate tax rate). For the current cost of debt, the interest rates for Moody's Baa
corporate bonds are used.
The next point to consider is whether to use long-term or short-term estimates for each of
these parameters. The productive life of the project can be several decades in the EPA model.
On this basis, long-term average values are used in estimating the cost of capital.
Table 1-1 compiles twenty-year averages for risk-free returns, current cost of debt, and
inflation rates. (Most projects in this study are no longer profitable after twenty years of
production.) Table 1-2 gives the average long-term debt-to-capital ratio for 19 major integrated
companies. This ratio varies around 25 percent for the time period investigated. On this basis,
we use 25 percent as the debt share and 75 percent as the equity share in the cost of capital
calculations.
The cost of capital is calculated in Table 1-3. Sources for the remaining parameter values
are cited hi the table. The estimated cost of capital is 7.55 percent. This value is rounded
upwards to 8 percent for use in the analysis.
US REFERENCES
API. 1986. 1984 Survey on Oil and Gas Expenditures, American Petroleum Institute,
Washington, DC, October.
Brealey, R.A. and S. Meyers. 1984. Principles of Corporate Finance. McGraw-Hill, New York,
NY, 2nd edition.
Brigham, E.F. 1982. Financial Management: Theory and Practice, The Dryden Press, New
York, NY, 3rd edition.
Commerce. 1982. Annual Survey of Oil and Gas. 1980. U. S. Department of Commerce,
Bureau of the Census, Current Industrial Reports, MA-13k(80)-l, March.
Commerce. 1983. Annual Survey of Oil and Gas. 1981, U. S. Department of Commerce,
Bureau of the Census, Current Industrial Reports, MA-13k(81)-l, March.
MO
-------
TABLE 1-1
TWENTY-YEAR AVERAGES FOR RISK-FREE, CORPORATE BORROWING,
AND INFLATION RATES
YEAR
1967
1968
1969
1970
1971
1972
1973
1974
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
RISK-
FREE
RATE
5.07
5.65
6.67
7.35
6.16
6.21
6.84
7.56
7.99
7.61
7.42
8.41
9.44
11.46
13.91
13.00
11.10
12.44
10.62
7.68
CORPORATE
BORROWING
RATE
6.23
6.94
7.81
9.11
8.56
8.16
8.24
9.50
10.61
9.75
8.97
9.49
10.69
13.67
16.04
16.11
13.55
14 . 19
12.72
10.39
INFLATION
RATE
2.6
3.7
4.4
3.6
3.5
2.9
5.5
7.8
8.0
5.3
5.1
6.2
8.5
9.3
9.3
6.2
'4.1
4.0
3.7
2.8
Average
8.63
10.54
5.3
Source: Economic Report, 1987; Table B-68 (10-year U.S. Treasury securities
and Moody's Baa corporate bonds) and Table B-4 (inflation rate).
1-11
-------
TABLE 1-2
DEBT/CAPITAL RATIO (%)
MAJOR INTEGRATED OIL COMPANIES IN 19-COMPANY EPA GROUP
(1977-1985)
Amerada Hess
American Pctroffna
Atlantic Richfield
Diamond Shamrock
Exxon
Getty Oil (Texaco)
Gulf Oil (Chevron)
Kerr-HcGee
Mobil Oil
Hurphy Oil
Occidental Petroleum
Phillips Petroleun
Shell Oil (Royal Dutch
1977
36.7
26.4
34.2
38.1
14.4
5.8
13.5
20.9
25.2
35.5
26.8
21.0
20.6
1978
36
45
34
38
13
4
14
16
25
.0
.8
.6
.4
.3
.7
.1
.6
.6
40.5
39
16
18
.4
.3
.4
1979
30.0
40.4
29.4
38.1
13.3
4.0
13.0
20.4
21.3
32.3
39.0
13.6
30.6
1980
29.5
33.5
27.1
36.0
12.5
10.8
10.7
24.1
19.0
19.1
25.6
12.4
33.0
1981
35.2
28.1
28.9
34.0
12.0
9.8
13.0
33.1
17.3
21.1
20.1
15.0
31.3
1982
38.9
26.0
28.7
34.3
10.6
16.6
14.6
29.7
21.1
16.9
43.5
22.7
27.8
1983
40.3
31.4
26.2
37.0
10.5
—
--
27.1
24.4
15.1
34.0
23.3
19.1
1984
40.1
39.1
26.9
28.1
11.6
--
--
23.5
40.9
14.3
43.3
26.0
17.3
1985
40.
6
40.8
43.9
40.
10.
--
--
23.
35.
13.
47.
64.
14.
7
4
4
8
7
6
3
6
Petroleun)
Standard Oil of California
(Chevron)
Standard Oil of Indiana
(Amoco)
Standard Oil of Ohio
Sun Company
Texaco
Union Oil Company
Unweighted
Company Averane*
19.7 17.2 13.0 12.4 11.3 10.6 43.4 28.9
23.5 21.1 18.8 21.4 22.0 20.1 17.3 16.9
65.4 50.3 39.8 36.1 33.8 29.2 26.4 25.4
19.4 16.8 34.5 28.6 24.7 24.8 25.3 20.7
24.8 21.8 18.0 15.1 12.8 14.1 41.0 31.6
28.6 26.0 21.9 18.3 18.6 17.6 15.3 64.1
26.2 27.6 25.2 23.1 22.7 23.9 23.8 28.2 33.1
16.2
25.2
71.9
18.9
19.1
Souica: S&P 1982; S&P 1986.
•Simple average calculated from the ratios for all companies in the
sample.
1-12
-------
TABLE 1-3
COST OF CAPITAL CALCULATIONS
PARAMETER
VALUE
SOURCE
Risk- free return
Industry beta
Market risk
Risk premium
Cost of debt
Debt cost
Debt share
Equity share
Inflation rate
Nominal cost
Real cost
8
0
8
6
10
6
25
75
5
13
7
.63%
.84%
.00%
.72%
.54%
.96%
.00%
.00%
.30%
.25%
.55%
See Table 1-1.
Kavanaugh, M. 1987. Average beta
for 24 petroleum companies. Standard
& Poor ' s Stock Reports .
Brealey and Myers 1984.
Calculated.
See Table 1-1.
Tax Reform Act of 1986, highest
corporate tax bracket is 34 percent.
See text.
See text.
See Table 1-1.
Source: as listed.
1-13
-------
Coopers and Lybrand. 1986. Tax Reform Act of 1986: Analysis. New York NY.
Economic Report. 1987. Economic Report of the President 1987. Council of Economic
Advisors, January, Table B-4.
Kavanaugh, M. 1987. "Cost of Capital in the Petroleum Industry: Memorandum to Mahesh
Poder, OPPE, Environmental Protection Agency, from M. Kavanaugh, January 15.
Logsdon, C. 1988. Personal communication between Maureen F. Kaplan, Eastern Research
Group, Inc., and Charles Logsdon, Alaska Department of Revenue, March 15.
Snook, S.B. and W.J. Magnuson, Jr. 1986. "The Tax Reform Act's Hidden Impact on Oil and
Gas," The Tax Adviser. December, pp. 777-83.
1-14
-------
APPENDIX J
EPA ECONOMIC MODEL FOR OFFSHORE PETROLEUM PRODUCTION
J.I INTRODUCTION
The EPA model simulates the costs and petroleum production dynamics expected in the
development and production of an offshore well for oil and/or gas. Data to define the well and
the petroleum reservoir are entered into the model. Through the use of internal algorithms, the
model calculates the economic and engineering characteristics of the project. Outputs from the
model include: production volume, project economics, and summary statistics.
The model is^ structured to be flexible. It is capable of modeling projects on a single-well
or multiple-well basis with exploration and development occurring within a single year or over a
decade. Flexibility is possible through the use of user-specified inputs for a wide variety of
variables. Inputs include, but are not limited to: lease bids, development schedules,
infrastructure and operating costs, initial petroleum production, production decline rates, tax rate
schedules, and wellhead prices. The data define the proposed development project.
From the user-specified data, costs and production performance are calculated on a
yearly basis through a series of algorithms. The model calculates yearly production, present
value of yearly production, and present value of production income. The model generates a
consistent set of annual values and summary statistics to evaluate the project. All dollar amounts
in this analysis and in the accompanying printout are in thousands of 1986 dollars.
J.1.1 Model Phases *
The project life of an offshore well producing oil and/or gas is divided into five phases:
(1) from lease bid to the start of exploration, (2) from the start of exploration to the start of
J-l
-------
delineation, (3) from the start of delineation to the start of development, (4) from the start of
development to the start of production, and (5) production. The length of each of these phases
is an exogenous variable input to the model.
For multiple-well projects, the impetus to begin production is great and the production
phase may overlap the development phase; that is, petroleum production may begin while some
wells are still being drilled. The EPA model is capable of modeling this situation (see Section
J.2).
The project operates for 30 years or for as long as it is profitable. Project economics are
evaluated annually within the model algorithms and the project is shut down at the first negative
cash flow.
J.1.2 Economic Overview of the Model
The economic character of the model phases is quite different. Phases one through four
generate cash outflows; no revenues are earned during this period. The fifth phase, production,
generates net cash inflows. During this phase, the project continues to operate as long as
operating cash inflows exceed cash expenses.
J.L2.1 Cash Flows - Categorizfftion
The model deals with a number of basic cash flows (or resource transfers). The basic
cash flows are as follows:
Leasing Phase:
Lease bid - cost of acquiring rights to explore and develop a tract
of land.
J-2
-------
Exploration Phase:
Delineation Phase:
Development Phase:
Production Phase:
Cr&G costs - geological and geophysical expenses incurred prior to
drilling.
Exploration well costs - cost of drilling an exploration well.
Incremental drilling costs - additional cost of drilling due to new
regulations concerning muds and cuttings.
Delineation well costs - costs of drilling a delineation well.
Incremental drilling costs - additional cost of drilling due to new or
revised regulations concerning drilling fluids and drill cuttings.
Development well costs - costs of drilling a development well
(includes prorated cost of building and installing a petroleum
production platform; see Appendix F).
Infrastructure costs - cost of production equipment installed on the
platform.
Incremental drilling costs - additional cost of drilling due to new or
revised regulation concerning drilling fluids and drill cuttings.
Incremental capital costs - additional costs due to new equipment
required for additional pollution control of produced water,
treatment and workover fluids, and/or produced sand.
Revenues from oil and gas production - production levels
multiplied by price forecasts.
O&M costs - cost of operating and maintaining the well.
Incremental O&M costs - additional cost due to new or revised
regulations concerning produced water, treatment and workover
fluids, and/or produced sand.
The basic cash flows, summarized above, are affected by a number of factors that are
depicted in Table J-l below. The matrix in Table J-l can be illustrated by using the lease bid as
an example. Initially, the lease bid generates a cash outflow in the initial phase of the project.
Three factors, however, allow a portion of that outflow to be recouped during the production
phase of the project. These factors, the Federal and State corporate tax rates and the depletion
allowance for major integrated producers, are denoted by plus signs in the table because of their
positive effect on the project cash flow. (Major producers are allowed to amortize the leasehold
J-3
-------
2
S w
H H
EH W
W 0*
O W
CO
CJ H
O( EH
. . CO
OS O
Q 0
w
EH
CO
a
H H
Ol M
0}
W
3
w
CJ
to
CO
CJ
I
fa
WI
JS
2 i
(1) O
TJ O
01 a
En H
0) rH
M-l
4J
H
o a
H S
MH O
,ta o
to
4J A
0) O
C
a)
n) CQ
H -H
4J
II -H
O
JS
>H
M-l
a o
V rH
0) -H
CO 01
0) (D
w u
a)
Q> 0)
M CO
u n)
a) a)
Qb
II 01
•o
CO
J-4
-------
cost over the productive life of the well and use this allowance to reduce taxable revenue. For a
more detailed discussion of the depletion allowance, see Section 1.10.)
J.2 STEP-BY-STEP DESCRIPTION OF THE MODEL
The ensuing discussion is a sequential overview of how the code operates. It starts with
the lease bid and ends with the shut down of the well either after 30 years of production or when
the project becomes unprofitable. To illustrate the code, the inputs, calculations, and outputs for
a 12-well oil and gas platform in the Gulf of Mexico are used. The project was chosen because
its size and production type are common in the Gulf (see Appendix A).
The discussion is based on the computer printout attached to this appendix.
Identification numbers for specific lines are given in the right-hand margin. A list of user-
specified inputs is given in Table J-2. All dollar values te.|g.. costs and revenues^ are expressed in
thousands of 1986 dollars. Values on spreadsheet may differ in the final digit from numbers
presented in the text due to rounding.
J.2.1 Phase One - Leasing
The lease cost (line 1) is a user-specified input, the value of which is based on 1986 lease
sales in the Gulf of Mexico. See Appendix C for regional lease costs and their derivation.
J.2.2 Phase Two - Exploration
Line 2 represents the costs of geological and geophysical (G&G) investigation of the site
as a percentage of lease cost. The value shown in line 2 is based on information in the API cost
survey for 1986 (see Section D.I). The total leasehold cost (Jine_3) is the sum of the lease bid
and G&G expenses. The total leasehold cost is a cash outflow in Year 0 of the project; the
J-5
-------
TABLE J-2
EXOGENOUS VARIABLES PROVIDED TO EPA ECONOMIC MODEL
IDENTIFICATION
NUMBER
PARAMETER
1
2
4
5
6
7
8
9
10
12
13
23
24
25
36
37
38
39
40
41
48
56
57
58
59
62
63
64
65
•66
67
68
69
70
71
72
73
74
75
.Lease cost.
Geological and geophysical expense.
Real discount rate.
Inflation rate.
Years between lease sale and exploration.
Percent of cost considered expensible intangible drilling
costs.
Drilling mud cost increment.
Federal corporate tax rate.
Drilling cost per exploratory well.
Discovery efficiency.
Platforms per successful exploratory well.
Years between start of exploration and delineation.
Number of delineation wells drilled.
Cost per delineation well.
Total platform cost.
Pollution control capital costs (produced water).
Years between delineation and development.
Number of development wells drilled.
Number of development wells drilled per year.
Drilling cost per development well.
Annual Pollution Control Capital Costs.
Percent watercut in oil and gas to start.
Oil and gas production decline rate.
Cost escalator.
Royalty rate.
Depreciation schedule.
Severance tax rate - oil.
Severance tax rate - gas.
Gas-only flag.
Years between development and production.
Years at peak production.
Oil - peak production rate (bbl/day).
Gas - peak production rate (MMCF/day).
Number of producing wells.
Number of wells put in service per year.
Wellhead price per barrel - oil.
Wellhead price per Mcf - gas.
Total operating costs.
Annual pollution control equipment operating cost (produced
water}-.
Source: EPA estimate.
J-6
-------
value on line 3 is therefore the present value of the leasehold cost. The leasehold cost forms the
basis for the depletion allowance as calculated on a cost basis for major integrated producers.
Line 4 is the real discount rate, i.e., the cost of capital. This value is used throughout the
code to discount future cash inflows, cash outflows, and production in order to express them in
present value terms. .
LineS is the inflation rate. This parameter is used to reduce the value of the deductions
for cost-basis depletion and depreciation in future years.
Line 6 is the number of years between the lease bid and the start of exploration. For all
projects in the Gulf of Mexico, exploration begins in the same year as the lease sale. For other
regions, the number of years between lease bid and the start of exploration varies from one to
two years (see Appendix B).
The petroleum industry has considerable latitude in its treatment of costs. An oil
company can expense, in the period incurred, costs that would normally be capitalized. This
immediate expensing of a portion of capital costs provides a significant tax advantage.
Line 7 contains the percentage of drilling costs that are considered "Intangible Drilling
Costs" (IDCs) and are eligible for expensing. An initial value of 60% is used in this analysis as
the percentage of costs considered IDCs. This is based on annual surveys of expenditures (see
Section 1.7). Under the Tax Reform Act of 1986, independents may expense 100% of IDCs,
while majors may expense only 70%. Since the project is assumed to be a venture by a major
company, the value shown is 42 percent (0.60 x 0.70).
The additional costs due to new pollution control regulations on drilling muds and
cuttings are entered in line 8. The Federal corporate income tax rate is entered on line 9.
The drilling cost for a well depends on the depth drilled, environmental requirements,
and regional costs for parts and labor. The cost of drilling a well has been summarized in
Section D.3, and is entered on line 10. The discovery efficiency (the ratio of productive wells to
J-7
-------
all wells drilled) also varies by region, depending upon the predictability of the reservoir. All-
time regional averages are used in this study (see line 12. Section D.2). Line 13 is the number of
platforms buill: per successful exploratory well. This parameter varies by region (see Section
C.3).
Line 14 displays the exploratory well costs for the project. The exploratory well cost is
the sum of the cost of drilling the well and the drilling mud cost increment divided by the
product of the discovery efficiency and the number of platforms per successful well. This cost is
spread over the number of years between the start of exploration and the start of delineation
(see line 23). For the 12-well GOM project, the annual exploratory well costs are:
Annual
Explora-
tory Well
Costs
(well cost + incremental drilling fluid cosfl
(discovery efficiency * no. of platforms per
successful well)
(4.355 + (ft -5- 1 = $7,234
(.14 * 4.3)
Years
of
Exploration
One year for exploration is scheduled for this project (line 23).
The annual cost of successful efforts (line_15) is the product of the annual exploratory
well cost and the discovery efficiency:
Annual Cost of
Successful Efforts
Annual Total Well Cost
* Discovery Efficiency
($7,234 * .14) = $1,013
' Annual expensed costs (line 16) are the sum of two factors: (1) the product of the
annual cost of successful efforts times the percent costs expensed (line 7) and (2) dry hole
expenses:
J-8
-------
Annual Expensed = (cost of successful efforts x % expensed)
Costs + (exploratory costs x (1-disc. eff.))
($1,013 * .42) + ($7,234 * .86)
$425+ $6,221
= $6,646 (note rounding)
In other words, the annual expensed cost is the sum of unsuccessful efforts and the expensible
portion of intangible drilling costs for successful wells.
The expensed cost is $6,646/yr for each year of exploration. The actual cash outflow,
however, is dependent upon the corporate tax rate. The expenses reduce the tax bill for a
profitable corporation. The calculations to determine the actual cash outflow, shown below,
assume a marginal corporate tax rate of 34 percent (see line 17).
Expensed Cash Flows =
(1 - tax rate) * Expensed Costs
(1 - .34) * $6,646 = $4,387
Capitalized cash flows, line 18. are the exploration costs that are not expensed. The
proportion of drilling efforts that may be expensed depends upon whether the corporation is a
major or independent producer. For the Gulf of Mexico project, a major producer is assumed.
Under the Tax Reform Act of 1986, a major may" expense 70 percent of the intangible drilling
costs (IDCs) and the IDCs are estimated to be 60 percent of the drilling costs. For a major,
then, 1 - (0.6 x 0.7) or 58 percent of the successful drilling costs are capitalized:
Capitalized Cash Flows
0.58 * Cost of Successful Effort
(line 18)
0.58 * $1,013 = $587
Since capitalized costs generate no tax shield in the year incurred, the capitalized cash flow is
equal to the capitalized cost.
J-9
-------
Once the various exploration costs and cash flows have been calculated, they are put in
present value terms as of the lease year. For all Gulf of Mexico offshore projects, exploration
costs are incurred in Year 0, the year the lease was obtained. For these projects, the present
value of all exploration costs are the same as the value for Year 0.
Present values are calculated for expensed exploration cash flows, capitalized exploration
cash flows, and all exploratory costs (lines 19, 20, and 22). The sum of all capitalized exploration
cash flows is given in line 21.
J.23 Phase Three - Delineation
If an exploratory well discovers petroleum, delineation wells may be drilled to confirm the
size and extent of the reservoir. In this project, one year is assumed to pass between the start of
exploration and the start of delineation (line 23: see Appendix B for timing assumptions). Two
delineation wells are drilled (line 24). each costing the same as an exploratory well (line 25). As
with exploratory wells, the costs are allocated over the number of platforms per successful
exploratory well (line 27).
The annual delineation costs (line 28) are the product of the number of delineation wells
and the cost per delineation well, divided by the number of platforms per successful exploratory
well. This cost is allocated over the number of years between the start of delineation and the
start of development if its value is greater than one (line 37). For the 12-well Gulf of Mexico
project, the annual delineation well costs are:
Annual
Delineation
Well
Cost
(well cost + incremental drilling fluid cost)
* number of delineation wells
-s- number of platforms per successful discovery
($4,355 * 2) -^ 4.3
$2,026
J-10
-------
The tax shield (line 29) is the product of the annual delineation cost, the percentage of
drilling costs considered intangible drilling costs (which are therefore eligible for expensing), and
the corporate tax rate:
Tax Shield =
Drilling Cost
* Percentage of drilling costs considered IDCs
* Percent of IDC that can be expensed
* Federal corporate tax rate
$2,026 * 0.6 * 0.7 * .34
$289
Expensed cash flow (line 30^ is the annual delineation well cost times the expensed
percentages of IDCs minus the tax shield:
Expensed Cash Flow = (Annual delineation cost
* percentage considered expensible IDCs)
-tax shield
($2,026 * 0.42) - $289
= $562 (note rounding)
Capitalized cash flow (lineSl) is the annual delineation well cost times the portion of costs that
cannot be expensed.
Capitalized cash flow = delineation costs * (1 - 0.42)
$2,026* .58
$1,175
Once the various delineation costs and cash flows have been calculated, they are put in
present value terms of the half year. The delineation costs are incurred in Year 1 of the 12-well
Gulf of Mexico project. The costs and cash flows must be adjusted by the time value of money,
i.e., the discount rate. For this project, the delineation costs are discounted as follows:
J-ll
-------
Present Value = cost in Year 1 -s- 1.081
For the expensed cash flow, this is
PV expensed cash flow
$561 4- 1.08
$520
Present values are calculated for expensed cash flow, capitalized delineation costs, and total
delineation costs (lines 32-35).
J.2.4 Phase Four - Development
The costs of production equipment and other infrastructure costs are entered in line 36.
Additional construction costs for the installation of pollution control equipment are entered
separately in line 37. For this project, there are 2 years between the start of development and
the start of production (line 66). Costs for both types of construction are allocated over the first
year or over the years of construction minus 1 year (line 47).
The development phase in the code is structured to accommodate the drilling of
development wells after a reservoir has been determined. Separate entries for the total number
of wells in the project, the number of wells drilled each year, and the drilling cost per well
appear in lines 39 through 41. respectively.
Lines 42 through 48 calculate the costs incurred each year from the drilling of
development wells, and the construction of production and pollution control facilities. The total
annual capital development costs are given in line 49.
The tax shield, line 50. is the product of the annual total capital development costs, the
corporate tax rate, and the percent of costs expensed. For Year 1 of the 12-well Gulf of Mexico
project, this is $11,660 x 0.34 x .42 or $1,665. The expensed cash flow, line 51. is the total annual
capital development costs (line 49) times the percentage of costs expensed (line 7) minus the tax
shield (line 50). For Year 2,-this is ($29,436 x 0.42) - $4,203 or $8,160. The capitalized cash
J-12
-------
flow, line 52, is the product of total capital costs and (1 - the percentage of expensible IDCs).
For Year 3, this is $19,624 x 0.58 or $11,382. Note that the sum of the tax shield, the expensed
costs, and the capitalized costs is equal to the total costs.
As with the exploration costs, development costs are discounted to determine their
present value in the lease year. Present values of all development costs, expensed development
costs, and capitalized development costs are given in lines 53 through ss. respectively.
J.2.5 Phase Five - Production
In the production phase of the project, a variety of financial and engineering variables
interact to form the economic history of the well. Line 57 provides the production decline rate
for oil and gas. The EPA model incorporates an exponential function for production decline,
i.e., a constant proportion of the remaining reserves is produced each year. For every barrel
produced in the initial year of operation in this project, 0.85 barrel is produced in the second
year, 0.852 or 0.723 barrel in the third year, and so forth.
The EPA model is capable of handling cost escalation (see line 58). In this report, we
are considering costs in real terms, and thus no escalation is assumed.
The royalty rate paid to the lessor of the land is provided in line 59. The depreciation
schedule is listed in line 62. State severance taxes on oil and gas are given in lines 63 and 64.
respectively. Note the flag for calculating severance taxes for Alaska since these must be
adjusted by the Economic Limit Factor (ELF).
Line 65 is a flag to identify gas-only projects. The flag is necessary for the proper
calculation of depletion on a cost basis within the code.
The number of years that a well produces at its peak rate is given in line 67. The peak
production rates per well for oil and gas are given in lines 68 and 69. respectively. Note that
these are figures for daily production and that the units for gas production are MMcf/day.
J-13
-------
Since not all wells are turned into producing wells (e.g., some are exploratory wells in
offshore operations or reinjection wells), lines 70 and 71 specify the number of producing wells
and the rate at which they enter production.
The wellhead prices for oil and gas are entered on lines 72 and 73. respectively. Annual
operating costs are entered on line 74. while line 75 contains the incremental costs of water
disposal due to compliance with pollution control regulations.
77 provides the number of producing wells in service and is calculated from the total
number of producing wells and the number of wells that go into service per year. The barrels of
oil produced per day (line 78) is a function of the number of wells and the year in which they
went into service.
In general, production for a group of wells that went into service in the same year is
calculated as:
Daily Production = # of wells x # of barrels/day x decline rate"
where a. = year of production - number of years at peak production.
This is extended to calculate production for wells going into service in different years. For
example, in line 78,
Daily Production Year 3
Year 4
6 wells * 500 bopd
3,000 bopd
(6*500) + (4*500)
3,000 + 2,000
5,000 bopd
J-14
-------
YearS
Year 6
(6 * 500 * 0.85) + (4 * 500)
2,550 + 2,000
4,550 bopd
(6 * 500 * 0.852) + (4 * 500 * 0.85)
2,168+.1,700
3,868 bopd
and so forth.
The annual oil production is calculated as 365 times the daily production (line 80). The
price per barrel is repeated in line 81 for convenience in cross-checking the gross revenues for oil
production (line 85). Lines 82. 83. and 84 list the daily gas production, annual gas production,
and wellhead price per Mcf. .
J.2.4.1 Income Statement
Lines 85 through 107 comprise an income statement that is repeated annually for a 30-
year project lifetime. Since most projects become uneconomical before this, lines 108 through
114 check for .a negative net cash flow and readjust the actual production, revenues, and cash
flows to zero when appropriate.
Lines 85 and 86 list the revenues from oil and gas production. Total cash inflow for the
year is given in line 87. Royalty payments are calculated on the basis of gross revenues (lines 88
and 89; see line 60 for the royalty rate). Severance taxes are calculated on the basis of gross
revenues minus royalty payments (lines 90. and 91: see lines 63 and 64 for severance tax rates).
The economic limit factor (ELF) for the calculation of severance taxes for Alaska is given in
lines 92 and 93 (see Section H.2 for a-more complete discussion of severance tax calculations for
Alaska). Net revenues for Year 3, line 94. are calculated as:
J-15
-------
Net revenues = Total Gross revenues - royalty payments
- severance taxes
$30,783 - $5,738 - $1,034 - $1,259 - $227
= $22,525 (note rounding)
Operating costs are given in line 95; incremental operating costs due to pollution control
appear in line 97. The entry on line 98 is the sum of the capitalized costs spent in the
exploration, delineation, development, and production phases to that year:
Capitalized Costs
For Year 3
= Capitalized Costs in the Exploration Phase
+ Capitalized Costs in the Development Phase
+ Capitalized Costs in Development Phase up to that year
$587+ $1,175 + $6,763 + $17,073 = $25,598 ..;....
(line 21) (line 33) (line 52)
The adjusted depreciation allowance is listed in line 99. The depreciation schedule under
the Tax Reform Act of 1986 is found on line 62. The unadjusted depreciation allowance is the
product of $25,598 (capitalized costs) and the depreciation rate for the appropriate year, e.g.,
$25,598 x 14.29% = $3,658'for the first year of operation for the project (Year 3).
The figure of $3,658 would be used in the tax calculations for the company. The value of
that deduction, however, has been eroded by inflation. To adjust for this effect, we calculate a
deduction that is deflated, e.g., $3,658 H- (1 + inflation rate)Ye"x or $3,658 + (1.042)3 = ($3,658
•*• 1.131) = $3,234; see line 99 and note rounding.
The operating earnings (line 100) are defined as net revenues (line_94) minus operating
'costs (line 95) minus pollution control operating costs (line 96). For Year 3 of the project:
Operating Earnings
Net revenues - operating costs
- pollution control operating costs
$22,524 - $2,312 - $0 = $20,212
J-16
-------
Line 101. earnings before interest and ODA (oil depletion allowance), subtracts
depreciation and amortization from operating earnings. For Year 3,
Earnings Before
Interest and ODA
$20,212- $3,234 = $16,978 (note rounding)
For major integrated producers; the depletion allowance is calculated on a cost basis, that
the leasehold cost is amortized over the productive life of the well:' -
Depletion
Allowance =
in "Year X"
Leasehold
Cost
Taken
Depletion
Allowance x
from "Year X" "
"Year X" Production
Total Production
For Year 3, the depletion allowance for the Gulf project is:
($11,952-0)* (1,095,000 bbl^ 13,875,110 bbl)
(Line 3)
$943 .
Depletion is calculated based on oil production only, unless the gas-only flag is set in line 65.
The figure of $943 must be deflated because the leasehold cost was spent in Year 0, but
the deduction is not taken until a later year. For Year 3, the adjusted depletion allowance (line
102) is calculated as: " '" ' : , ,
Adjusted
Depletion
Allowance
in "Year X'
(line 90)
Depletion Allowance
in "Year X" /(I + inflation rate)Year x
fJ-17
-------
For Year 3 in tfie project, the adjusted depletion allowance is:
$943 •=- (1.042)3
$834
The depletion allowance is calculated on an unadjusted basis for every year and then deflated. If
the project ends while a depletion allowance may still be taken, the depletion allowance in that
year and subsequent years is termed "surplus depletion" (line 116V
Earnings before interest and taxes (line 1041 is defined as the earnings before interest
and ODA (line 1011 minus the adjusted oil depletion allowance (line 102V For Year 3 of the
project, earnings before interest and taxes are $16,979 - $834 = $16,145.
The earnings in line 104 form the basis for Federal income tax. This is calculated in line
105 on the basis of information in line 9 (Federal tax rate). Earnings after taxes are given in line
106-
The project cash flows, line 107. are determined by adding non-cash expenses,
depreciation, and depletion to earnings after taxes. The net cash flow for Year 3 is $10,656 +
$3,233 + $834 = $14,723.
The cash flows forecasted for the project may or may not be sufficient to justify
continuation, of operations. In some circumstances, net cash flows may be positive only because
of large values for depreciation, e.g., where large capital expenditures are required on a small
project or later in the operating life of the project. Under these circumstances, the project is
likely-to shut down even though cash flow is positive. Project shutdown is evaluated by the
parameter
J-18
-------
Project shutdown
Net cash flow (Line 1071
- (tax rate * depreciation and amortization)
(line 9) (line 99^
- (1-tax rate) * (expensed pollution control
capital costs)
(line 96)
which calculates the actual cash outlay in that year. If the parameter is equal to or less than
zero, the project is assumed to shut down. The model prints a "1" in line 108 for years in which
the project operates and a "0" for years in which the project does not operate.
In the event that the project is shut down, certain variables must be recalculated to
reflect that decision. Lines 109 through 114 restate production volumes, revenues, and cash flow
in light of the shutdown; that is, production and revenues are set to zero after the project shuts
down. Other project variables, such as depreciation, are recalculated because of the earlier
shutdown date. Unexpended capitalized costs and surplus depreciation are given in lines 115 and
116.
income statement for the second and third decades of operation is found on lines
117 through 155 and 156 through 190. respectively.
J.2.6 Summary Statistics
At the end of the project, all costs and revenues are put in present value terms as of the
lease year; see lines 191 through 222. Two terms have not been discussed previously. Line 194.
expensed investment cash flows, is defined as the sum of the present values for expensed
exploration cash flows (line 19) and expensed delineation and development costs (lines 32 and
54) minus the present value of unexpended expensed investment costs. For the project, this is
$4,387 + $520 + $14,307 - 0 = $19,214 (note rounding). Line 195. capitalized costs, is the sum
of the present values of capitalized exploration costs (line 20) and capitalized delineation and
development costs (lines 34 and 55) minus the present value of unexpended capital costs. For
the project, this is $587 + $1,088 + $29,934 - $0 = $31,609 (note rounding).
J-19
-------
The present value of total company costs is the summation of the present values of the
parameters so listed in Table J-3; see line 204. This parameter provides a measure of the
present value of net company resources expended in development and operation of petroleum
projects. Entries marked with a "plus" in the column contribute to corporate costs. Excess
depreciation and surplus depletion lower corporate costs and are therefore marked with a
"minus."
Total company costs for oil are the present values for oil royalties and severance taxes
and the oil portion of the remaining costs (see line 205). These costs are apportioned by the
ratio of oil revenues to total revenues. An analogous procedure is followed to obtain the total
company cost for gas (see line 206).
The capital and the annual operation and maintenance costs for incremental pollution
control of produced water effluents are given in terms of present value and are annualized over
the economic lifetime of the well. The annualized cost is given in line 207.
Oil and gas production is also discounted to give present value equivalent (see lines 208
through 210). Corporate costs per barrel and corporate costs per Mcf are obtained by dividing
the present value of the company cost by the present value equivalent of production (see lines
211 through
The present value of social costs (lines 214 through 216) provides a measure of the value
of net social resources expended in the development and operation of offshore petroleum
projects. The difference between company cost and social cost is that the social cost ignores the
effects of transfers that do not use social resources. The items included in social cost are listed
in Table H-3. Social cost per unit of production is obtained by dividing the social cost by the
present value equivalent of production (lines 217 through 219).
The net present value of the project, line 220. is calculated as:
J-20
-------
H
03
J
a
Q
0
s
§
CO
D
1
CJ fe
ft EH
H <3
Q H
i . — .
U EH CO
J g CO H
ft O O CO
H H U <-
Q EH — ffl
S!
M £•*
88
co u
ft EH
S co
O U
H
8
3
CO
o
u
+
.{-
+
-(.
*
to
4->
to
O
o
g
-H
JJ
2
0
hold cost
xpenses
capitalized expl
0) (1) i-H
to re
re o jj
a) «a o
. H) O EH
+
CO
4J
W
O
o
g
•H
4J
RS
0)
a
capitalized deli
rH
m
4J
o
EH
+
to
CO
O
u
4J
8
1
rH
capitalized deve
rH
Rl
4J
^-
to
s
0
(H
CO
R)
O
i)
a
V)
expensed investm
o
5)
H-
to
capitalized cost
M-i
o
^1
+
•r "r H*
to
a
o
4-) Rl
re 4J
a) 'a,
Pi R)
O 0
i i
to
JJ
to
0
u
1-1
pollution contro
royalties
ii i it I
o o
> >
M4 Pi
+ +
H* + 'H~ I 1
§tn
4J
-H 0)
JJ O
severance taxes
operating costs
income taxes
excess depletion
surplus deprecia
all investment o
IM IIH tu IM IM IH
o o o o o o
£ Ei Us £ 5; 5;
present value.
n
ft
J-21
-------
Net Present =
Value
PV of Cash
Inflows
PV of Cash
Outflows
= PV of Operating Cash Rows
- PV of Expensed Investment Cash Flows
- PV of Capitalized Costs
- PV of Leasehold Costs
+ PV of Excess Depletion
+ PV of Surplus Depreciation
A positive net present value is indicative of a profitable project at the assumed discount rate, i.e.,
it generates more revenue than investing the capital in a project with that expected rate of
return.
The internal rate of return (line 221} equates the present value of capital in the
exploration and development of the project with the present value of the operating cash flows.
An internal rate of return higher than the discount rate is indicative of a profitable project.
The net present value and the internal rate of return are inverse methods of evaluating
the profitability of a project. In calculating the net present value, the discount rate is fixed and
the net present value may vary. In calculating the internal rate of return, the net present value is
set to zero and the discount rate is allowed to fluctuate.
J-22
-------
Run Date:
Project Type:
Lease Bid:
G&G Expense:
Leasehold Cost:
Real Discount Rate:
Inflation Rate:
Yrs Btwn Lease Sale & Strt of Exp:
Percent Costs Expensed:
Drilling Hud Cost Increment:
Corporate Tax Rate:
08-Feb-90
Gulf 12
OIL and GAS
$5,678
110.50SJ
$11,952
8.00X
4.20X
0
42.00%
$0
34X
1986 data
LINE
NO,
1
2
3
4
5
6
7
8
9
Cost Per Exploratory Well.:
Drilling Hud Cost Increment:
Discovery Efficiency:
Platforms per Successful Expl. Wei
EXPLORATION COSTS
$4,355
-$0
4.3
Explor. Costs Per Platform:
Cost of Successful Efforts:
Expensed Costs:
Expensed Cash Flows:
Capitalized Cash Flows:
PV of Expensed Exploration Cash Flows:
PV of Capitalized Expl. Cash Flows:
Total Capitalized Expl. Costs:
PV of all Exploratory Costs:
Year
0
$7,234
$1,013
$6,647
$4,387
$587
lows:
;:
Year Year
1
$0
so
$0
$0
$0
$4,387
$587
$587
$7,234
Year
2
$0
$0
SO
$0
$0
3
$0
$0
$0
$0
$0
10
11
12
13
14
15
16
17
18
19
20
21
22
DELINEATION COSTS
Years Between Start of Expl.
and Delineation:
Number of Delineation Wells
Drilled:
Cost per Delineation Well:
Drilling Hud Cost Increment:
Platforms Per Find:
Total Delineation Costs:
Tax Shield:
Expensed Cash Flow:
Capitalized Cash Flow:
1
2
$4,355
JO
4.3
Year Year Year Year
1234
$2,026
$289
$561
$1,175
$0
$0
£0
$0
$0
$0
$0
$0
SO
$0
$0
$0
23
24
25
26
27
28
29
30
31
J-23
-------
PV Expensed Cash Flow:
Total Capitalized Delineation Costs:
PV of Capitalized Delineation Costs
PV of all Delineation Costs:
Total Platform Cost:
Pollution Control Capital Costs:
Yrs btwn Delineation & Constn:
Hwber of Wells Drilled:
Nurber Uells Drilled Per Year:
Drilling Co«t Per Well:
Drilling Cost Per Well:
Drilling Hud Cost Increment:
Well Start:
Hurfoer of Uells Drilled:
Total Drilling Costs for Year:
Annual Platform Cost:
Annual Poll Cont Capital Costs:
Total Annual Capital Cost:
Tax Shield:
Expensed Cash Flovi:
Capitalized Cash Flow:
PV of All Construction Costs:
PV of Expensed Construction Costs:
PV of Capitalized Construction Costs:
FINANCIAL RATES
Percent Vater Cut in 04G to Start
Oil/Cat Prod. Decl. Rate/Year (X)
Coct Escalator (X):
Royalty Rate (X):
Federal Tax Rate (X):
Average Depreciation tife (years)
Deprec. rate (subs, years):
State Severance Tax Rate-Oil:
(If Alaska enter 99)
State Severance Tax Rate-Gas:
(If Alaska enter 99)
$520
ts: $1,175
tsc S1.08S
S1.876
CONSTRUCTION COSTS
$11,660
$0
0
10 ' •
6
$4,906
Year Year Year Year fsar . Year Year Year Year
12345 6 7 S 9
$4,906 $4,906 $4,906 $4,906 $4,906 $4,906 $4,906 $4,906 $4,906
$0 SO $0 $0 $0 $0 $0 SO SO
01234 5678
06 4 0 0 0 0 0 0
SO $29,436 $19,624 $0 $0 $0 SO SO $0
$11,660 $0 $0 SO $0 $0 SO SO $0
$0 $0 $0 SO $0 $0 SO SO SO
$11,660 $29,436 $19,624 $0 $0 $0 $0 $0 SO
$1,665 $4,203 $2,802 $0 $0 $0 $0 SO $0
$3,232 $8,160 $5,440 SO $0 $0 SO SO SO
$6,763 $17,073 $11,382 $0 $0 $0 $0 $0 $0
$51,611
: $14,307
sts: $29,934
:: 10X
: 85X
OX
22X
34X
: 7
14.29JC 24.49X 17.49% 12.49X 8.93X 8.92X 8.93X 4.46X
6.19X
LINE
NO.
32
33
34
35
36
37
38
39
40
41
•'ear
10
$4,906 42
$0 43
9 44
0 45
$0 46
SO . 47
$0 48
SO 49
$0 50
SO 51
$0 52
53
54
55
56
57
58
59
60
61
62
63
6.19X
64
J-24
-------
Gas Only? <1=yes, 0=no):
Yrs Btwn Strt Dev & Strt Prod <<5)
Number of Years at Peak Prod (=>1)
Oil Peak Prod. Rate/Well(bb):
Gas Peak Prod. Rate/Wei I(MMCF/D):
No. of Producing Wells:
No. of Wells Put in Service/Year:
Price of Oil Per Barrel:
Price of Gas Per MCF:
Total Operating Costs <$000):
Poll Cont Oper Costs ($000):
Days of Production Per Year:
Producing Wells:
Barrels of Oil Per Day:
Days of Production Per Year:
Barrels of Oil Per Year:
Price/Barret of Oil:
MMCF of Gas Per Day:
HHCF of Gas Per Year:
Price/HCF of Gas:
Annual Oil Revenues ($000):
Annual Gas Revenues (SOOO):
Total Revenues ($000):
Royalty Payments-Oil ($000):
Royalty Payments-Gas ($000):
Severance Taxes-Oil ($000):
Severance Taxes-Gas ($000):
ELF for Alaska Sev. Taxes-Oil:
ELF for Alaska Sev. Taxes-Gas:
Net Revenues ($000):
Total Operating Costs ($000):
Exp. Poll.Cont.Cap.Costs ($000):
Poll.Con.Operating Costs ($000):
Capitalized Costs (SOOO):
Adjstd Deprec I Amort ($000):
Operating Earnings ($000):
Earnings Before Interest and COA:
Adjstd Depletion (Cost Basis):
Surplus Depletion:
PRODUCTION
0
i 2
l 2
500
0.835
10
6
S23.82
$2.57
$2,312
$0
365
Year
3
COSTS
LINE
Ktn
65"
66
67
68
69
70
71
72
73
74
75
Year
4
Year
5
Year
6
Year
7
Year
8
Year
9
Year
10
Year
11
Year
12
76
OIL PRODUCTION
6
3000
365
1095000
$23.82
4
5000
365
1825000
$23.82
0
4550
365
1660750
$23.82
0
3868
365
1411638
$23.82
0
3287
365
1199892
$23.82
'2794
365
1019908
$23.82
2375
365
866922
$23.82
2019
365
736884
$23.82
1716
365
626351
$23.82
1459
365
532398
$23.82
77
78
79
80
81
GAS PRODUCTION
5
1829
$2.57
$26,083
$4,700
$30,783
$5,738
$1,034
$1,259
$227
0.25
-2.59
$22,524
$2,312
SO
$0
$25,598
$3,233
$20,212
$16,979
$834
en
8
3048
$2.57
$43,472
$7,833
$51,304
$9,564
$1,723
$2,099
$378
0.25
-2.59
$37,540
$2,312
$0
$0
$11.382
$6,697
$35.228
$28,531
$1,334
so
8
2773
$2.57
$39,559
$7,128
$46,487
$8,703
$1,568
$1,910
$344
0.19
-2.95
$34,162
$2,312
$0
$0
$0
$5,914
$31,850
$25,936
•$1,165
$0
6
2357
$2.57
$33,625
$6,059
$39,684
$7.398
$1,333
$1,623
$293
0.10
-3.64
$29,037
$2,312
$0
$0
$0
$4,053
$26,725
$22,672
$950
$0
5
2004
$2.57
$28,581
$5,150
$33,731
$6,288
$1,133
$1,380
$249
0.02
-4.46
$24,682
$2,312
$0
$0
$0
$2,780
$22,370
$19,590
$773
$0
5
1703
S2.57
$24,294
$4,377
$28,672
$5,345
$963
$1,173
$211
ERR
-5.43
$20,979
$2,312
$0
.$0
$0
$2,374
$18,667
$16,293
$632
$0
4
1448
$2.57
$20,650
$3,721
$24,371
$4,543
$819
$997
$180
ERR
-6.56
$17,833
$2,312
$0
$0
$0
$2,280
$15,521
$13,241
$516
$0
3
1231
$2.57
$17,553
$3,163
$20,715
$3,862
$696
$847
$153
ERR
-7.90
$15,158
$2,312
$0
$0
SO
$1,430
$12,846
$11,416
$421
$0
3
1046
$2.57
$14,920
$2,688
$17,608
$3,282
$591
$720
$130
ERR
-9.47
.$12,884
$2.312
*o
$0
$0
$323
$10,572
$10,249
$343
$0
2
889
$2.57
$12,682
$2,285
$14,967
$2,790
$503
$612
$110
ERR
-11.32
$10,951
$2,312
$0
$0
$0
$0
$8,639
$8,639
$280
• so
82
83
84
85
86
87
OO
88
Qf\
89
f\f\
90
O T
91
rto
92
flO
93
<"» A
94
95
Of
96
97
98
99
100
101
102
103
J-25
-------
Earnings Before Int and Taxes:
Statutory Tax:
Earnings Before Int After Tax:
Het Cash Flow:
Shutoff?
Actual OH Prod./Year (Barrels.):
Actual Gas Prod./Year (HMCF):
Actual Gross Revenues ($000):
Actual Het Revenues ($000):
Actual Het Cash Flow ($000):
Actual Taxes Paid ($000):
Capitalized Costs Hot Expended:
Surplus Depreciation:
Barrels Oil Per Day:
Days of Production Per Year:
Barrels OH Per Year:
Price Per Barrel:
HNCF Gas Per Day:
WCF Cas Per Year:
Price Per HCF:
Oil Revenues ($000):
C«s Revenues ($000):
Total Revenues ($000):
Royalty Payments-Oil ($000):
Royalty Payments-Gas ($000):
Severance Taxes-Oil ($000):
Severance Taxes-Gas ($000):
ELF for Alaska Sev. Taxes-Oil.".
ELF for Alaska Sev. Taxes-Gass
Het RevenuesCSOOO):
Operating Costs:
Exp. Poll.Cont.Cap.Co«s ($000):
Pollution Control Operating Costs:
For PV Poll. Control:
Adjstd Deprec t AMort ($000):
Operating Earnings ($000):
Earnings Before Interest and OOA:
Adjstcd Depletion (Cost Basis):
Surplus Depletion:
Earnings Before Int and Taxes:
LINE
$16,145
$5,489
£10,656
$14,723
1
1095000
1829
$30,783
$22,524
$14,723
$5,489
$0
$0
Year
13
$27,197
$9,247
$17,950
$25,981
1
1825000
3048
$51 ,304
$37,540
$25,981
$9,247
$0
$0
Year
14
$24,771
$8,422
$16,349
$23,427
1
1660750
2773
$46,687
$34,162
$23,427
$8,422
$0
$0
Year ,
15
$21,722
$7,386
$14-,337
$19,340
1
1411638
2357
$39,684
$29,037
$19,340
$7,386
$0
$0
Year
16
$18,815
$6,397
$12,418
$15,973
1
1199892
2004
$33,731
$24,682
$15,973
$6,397
$0
$0
Year
17
$15,661
$5,325
$10,336
$13,343
1
1019908
1703
$28,672
$20.979
$13,343
$5,325
$0
$0
Year
18
$12,725
$4,327
$8,399
$11,194
1
866922
1448
$24,371
$17,833
$11,194
$4,327
$0
$0
Year
19
$10,995
$3,738
$7,257
$9,107
1
736884
1231
$20,715
$15,158
$9,107
$3,738
$0
SO
Year
20
$9,906
$3,368
$6,538
$7,204
1
626351
1046
$17,608
$12,884
$7,204
$3,368
$0
$0
Year
21
$8,360
$2,842
$5,517
S5.797
1
532398
889
$14,967
$10,951
$5,797
$2,842
$0
$0
Year
22
NO.
104
105
106
107
108
109
110
111
112
113
114
115
116
OIL PRODUCTION
1240
365
452539
$23.82
1054
365
384658
$23.82
896
365
326959
$23.82
761
365
277915
$23.82
647
365
236228
$23.82
550
365
200794
$23.82
468
365
170675
$23.82
397
365
145074
$23.82
338
365
123312
$23.82
287
365
104816
$23.82
117
118
119
120
CAS PRODUCTION
2
756
$2.57
$10,779
$1,942
$12,722
$2,371
$427
• $520
$94
ERR
-13.49
$9,309
2312
$0
i: $0
SO
$0
$6,997
; $6,997
$228
$0
$6,768
2
642
$2.57
$9,163
$1,651
$10,813
$2,016
$363
$442
$80
ERR
-16.05
$7,912
2312
$0
$0
$0
$0
$5,600
$5,600
$186
SO
$5,414
1
546
$2.57
$7,788
$1,403
$9,191
$1,713
$309
$376
$68
ERR
-19.05
$6,726
2312
SO
$0
SO
SO
$4,414
$4,414
$152
SO
$4,262
1
464
$2.57
$6,620
$1,193
$7,813
$1,456
S262
$320
$58
ERR
-22.59
$5,717
2312
SO
$0
SO
SO
$3,405
$3,405
$124
$0
$3,281
1
395
$2.57
$5,627
$1,014
$6,641
$1,238
$223
$272
$49
ERR
-26.76
$4,859
2312
$0
SO
SO
SO
$2,547
$2,547
$101
SO
$2,446
1
335
$2.57
$4.783
S862
$5,645
$1,052
$190
$231
$42
ERR
-31.65
$4,130
2312
SO
SO
SO
SO
$1,818
$1,818
$82
$0
$1,736
1
285
$2.57
$4,065
$733
$4,798
$894
$161
$196
$35
ERR
-37.42
$3,511
2312
' SO
SO
so
so
$1,199
$1,199
$67
$0
$1,131
1
24?.
$2.57
$3,456
$623
$4,078
$760
$137
$167
$30
ERR
-44.20
$2,984
2312
SO
SO
SO
$672
$672
$55
SO
$617
1
206
$2.57
$2,937
$529
$3,467
S646
$116
$142
$26
ERR
-52.17
$2,537
2312
$0
SO
SO
$225
S225
$45
$0
$180
0
175
$2.57
$2,497
$450
$2,947
$549
$99
$121
$22
ERR
-61.56
$2,156
2312
SO
SO
SO
($156)
($156)
$37
$37
($192)
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
J-26
-------
Statutory Tax:
Earnings Before Int After Tax:
•Net Cash Flow:
Shutoff?
Actual Oil Prod./Year (Barrels):
Actual Gas Prod./Year (HHCF):
Actual Gross Revenues ($000):
Actual Net Revenues ($000):
Actual Net Cash Flow ($000):
Actual Taxes Paid ($000):
Capitalized Costs Not Expended:
Surplus Depreciation:
Barrels Oil Per Day:
Days of Production Per Year:
Barrels Oil Per Year:
Price Per Barrel:
MMCF Gas Per Day:
HHCF Gas Per Year:
Price Per MCF:
Oil Revenues ($000):
Gas Revenues ($000):
Total Revenues ($000):
Royalty Payments-Oil ($000):
Royalty Paywsnts-Gas ($000):
Severance Taxes-Oil ($000):
Severance Taxes-Gas ($000):
ELF for Alaska Sev Taxes-Oil:
ELF for Alaska Sev Taxes-Gas:
Net Revenues($000):
Operating Costs:
Pollution Control Operating Costs
For PV Poll. Control:
Operating Earnings ($000):
•Earnings Before Interest and ODA:
Adjsted Depletion (Cost Basis):
Surplus Depletion:
Earnings Before Int and Taxes:
Statutory Tax:
Earnings Before Int After Tax:
$2,301
$4,467
$4,695
1
452539
756
$12,722
$9,309
$4,695
$2,301
$0
SO
$1,841
$3,573
$3,760
1
384658
642
$10,813
$7,912
$3,760
$1,841
SO
$0
$1,449
$2,813
$2,965
1'
326959
546
$9,191
$6,726
$2,965
$1,449
$0
$0
81,115
82,165
$2,289
1
277915
464
87,813
85,717
82,289
$1,115
$0
SO
$832
$1,614
$1,716
• 1 ,
236228
395
$6,641
$4,859
$1,716
$832
$0
$0
$590
$1,146
$1,228
1
200794
335
$5,645
$4,130
$1,228
$590
$0
$0
$385
S747
$814
1
170675
285
$4,798
$3,511
$814
$385
$0
$0
$210
S407
S462
1
145074
242
$4,078
$2,984
$462
$210
$0
$0
$61
$119
$163
1
123312
206
$3,467
$2,537
$163
$61
$0
$0
LINE
NO.
(565)144
($127)145
($91)146
0
0
0
$0
$0
so
so
$0
$0
147
148
149
150
151
152
153
154
155
Year Year Year Year Year Year Year Year Year Year
23
24
25
26
27
28
29
30
31
32
OIL PRODUCTION
244
365
89093
$23.82
207
365
75729
$23.82
176
365
64370
$23.82
150
365
54714
$23.82
127
365
46507
$23.82
108
365
39531
$23.82
92
365
, 33601
$23.82
78
365
28561
S23.82
67
365
24277
$23.82
57
365
20636
$23.82
156
157
158
159
GAS PRODUCTION
0
149
$2.57
$2,122
$382
$2,505
$467
$84
$102
$18
ERR
-72.60
$1,833
2312
: SO
SO
(S479)
($479)
$77
$77
($556)
($189)
($367)
0
126
S2.57
$1,804
$325
$2,129
$397
$72
S87
$16
ERR
•85.58
$1,558
2312
SO
SO
C$754)
($754)
$65
$65
($819)
($279)
($541)
0
107
S2.57
$1,533
$276
$1,810
$337
$61
$74
S13
ERR
-100.86
$1,324
2312
SO
SO
<$988)
(S988)
$55
$55
($1,043)
($355)
($689)
0
91
$2.57
$1,303
$235
$1,538
$287
$52
$63
$11
ERR
-118.84
$1,125
2312
SO
$0
($1,187)
($1,187)
$47
$47
($1,234)
($419)
($814)
0
78
$2.37
$1,108
$200
$1,307
$244
$44
$53
S10
ERR
-139.99
$937
2312
$0
SO
($1,355)
($1,355)
$40
$40
($1,395)
($474)
($921)
0
66
$2.57
$942
$170
$1.111
$207
$37
$45
$8
ERR
-164.87
$813
2312
SO
SO
($1,499)
($1,499)
$34
S34
($1,533)
($521)
($1,012)
0
56
$2.57
$800
$144
$945
$176
$32
$39
$7
ERR
-194.14
$691
2312
SO
SO
($1,621)
($1,621)
$29
$29
($1,650)
($561)
($1,089)
0
48
$2.57
$680
$123
$803
$150
$27
$33
$6
ERR
-228.57
$588
2312
SO
$0
($1.724)
($1.724)
$25
$25
($1,749)
($595)
($1.154)
0
41
$2.57
$578
$104
$682
$127
$23
S28
$5
ERR
-269.09
$499
2312
$0
$0
($1,813)
($1,813)
$21
$21
($1,834)
($623)
($1,210)
0
34
$2.57
$492
$89
$580
'$108
$19
$24
$4
ERR
-316.75
$424
2312
$0
$0
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
{$1,888)i76
($1,888)! 77
$18
$18
178
179
($1.905)180
($648)181
($1,258)182
J-27
-------
Met Cash Flow:
Shutoff?
Actual Oil Prod./Year (Barrels):
Actual Gas Prod./Year (HHCF>:
Actual Gross Revenues ($000):
Actual Het Revenues ($000):
Actual Het Cash Flow (MOO):
Actual Taxes Paid ($000):
PV of Het Revenues:
PV of Excess Depletion:
PV of Surplus Depreciation:
PV of Expensed Invest Cash Flows:
PV of Capitalized Costs:
PV of Leasehold Cost:
PV Poll. cent. Costs:
PV of Royalties - oil:
PV of Royalties - gas:
PV of Severance taxes - oil:
PV of Severance taxes - gas:
PV of Income Taxes Paid:
PV of Operating Costs:
Total Cocpany Costs:
Total Cowpany Costs - Oil:
Total Company Costs - Gas:
Annualized Poll.Coot.Costs:
($290)
• 0
0
0
SO
SO
SO
SO
$152,784
S30
SO
$19.213
$31,610
$11,952
SO
$38,923
$7,013
$8,542
$1,539
$37,393
$19,036
$175,192
$148,445
$26,747
$0
$476) ($633) ($767) ($881) ($978)
0000 0
0 00 0 0
0000 0
$0 $0 $0 $0 $0
$0 $0 $0 SO SO
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
191 pv Equiv. of Oil (bbt): 7,427,539
192 pv Equiv. of Gas (MMCF): 12,404
193 pv BOE 9,611,069
194 Amortized Company Cost per bbl:
195 Amortized Company Cost pep Hef :
196 Amortized Company Cost per BOE:
197
198 pv of Social Costs - Total: $86,031
199 pv of Social Costs - Oil: $72,896
200 pv of Social Costs - Gas: St3,135
201
202 Amortized Social Cost per bbl:
203 Amortized Social Cost per Hcf :
Amortized Social Cost per BOE:
204
205 Net Present Value of Project:
206 internal Rate of Return:
207 NO. of Years of Production: 19
($1,060) ($1,130)
0 0
0 0
0 0
$0 $0
SO $0
$0 SO
$0 $0
$19.99
$2.16
$18.23
$9.81
$1.06
$8.95
$33,610
0.201
LINE
NOo
($1,189) ($1,240) 183
0 0 184
0 0 185
0 0 186
$0 SO 187
$0 $0 188
SO so 189
$0 $0 190
208
209
210
211
. 212
213
214
215
216
217
218
' 219
220
221
222
J-28
-------