Excel Economics Spreadsheet

Risk
Geological POS
Mechanical POS
Total POS
Interests
Production (+MC&OE)
OPEX
Capital Expenditures
Abandonment Liability
NRI
OPEX
850
Gas Offset
0.49
Cond Offset
4.20
Nominal
Cost ($M)
0
0
0
0
0
0
0
60
0
0
0
60
Date
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
Jan 2008
100%
100%
100%
100%
100%
100%
100%
87%
$/day
$/MCF
$/bbl
Hydrocarbon Recovery
IP Rate
1,000
MCFD
Final Rate
900
MCFD
Yield
0
bbl/mmcf
Reserves
345
MMCF
Producing Life
#VALUE!
years
Decline Rate
#VALUE! per year
Prod End Date #VALUE!
<>
Oil
Gas
Cond
Economic Results (10.5% Discount Rate)

EV
Success
Fail
NPV ($M)
#VALUE! #VALUE! #VALUE!
CapEx ($M)
DPI
Description
Drilling Tangible
Drilling Intangible
Drilling Tangible (Completion)
Drilling Intangible (Completion)
Workover Tangible
Workover Intangible
G&A Wells
Facilities Tangible
G&A Facility
Incremental Abandonment
Dry Hole Cost
CVX Cost
($M)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
NPV
Impact
($M)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Disc B/T
Inv ($M)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Price Decks
Manual Oil
Manual Gas
Manual Cond
Project Name
Install L.P. Comp@ Monte Christo
Product Type
Gas
Discount Date
Nov 2008
Escalation Date
Nov 2008
Initial Production Date
Nov 2008
Reserves (Gross)
Gas (MMCF)
Cond (MBO)
Total (MBOEG)
EV
345
0
58
Production/OPEX NPV Wedge ($M)

Maintenance Capital
0.50
Overhead Expense
0.113
Maint Cap Disc B/T Inv
#VALUE!
Success
345
0
58
#VALUE!
$/BOEG
$/BOEG
$M
Full Wedge Info for Promote Analysis ($M)

Production/Opex NPV Wedge
#VALUE!
Success Capital NPV Wedge
#VALUE!
Failure Capital NPV Wedge
#VALUE!
Success Captial Disc B/T Inv
#VALUE!
Failure Capital Disc B/T Inv
#VALUE!
Success Maint Cap Disc B/T Inv
#VALUE!
Initial Gas Price $/Mcf
6
Discount Rate
10.5%
Disc:10%
Exponential Decline, Constant Yield, 2% Cost Inflation, 16-2/3% Royalty, 38% Income Tax
CapEx does not include ABN or MC costs. DPI = 1 + NPV / Discounted B/T Inv (excl ABN)
Questions?
(Beta Version!)
JBollinger@chevron.com
POS
###
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
###
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
###
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
Promote Analysis
Partner Partner
Base
NPV Added Prom NPV
Cap% Prod% NPV (CVX) by Promote Add/Base
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
100%
50%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
80%
40%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
Suc Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Fail Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Economic Summary
EV Case Suc Case
NPV
DPI
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
Fail Case
DPI
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Background Calculations
EV Case Prod/Opex Suc Cap Fail Cap EV Cap Suc Disc
DPI
NPV (Suc)
NPV
NPV
NPV
BT Inv
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
Fail Disc EV Disc

BT Inv
BT Inv
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
Crossover POS at Minimum
Series
POS
NPVd=1 Terms (x:1)
Title
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#N/A
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
100 for 50
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#N/A
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
80 for 40
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#N/A
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
Page 2 of 31
POS
70%
75%
80%
85%
90%
95%
100%
###
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
###
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
0%
5%
10%
15%
20%
25%
30%
35%
Promote Analysis
Partner Partner
Base
NPV Added Prom NPV
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
90%
60%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
60%
40%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
90%
30%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
Suc Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Fail Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Economic Summary
EV Case Suc Case
NPV
DPI
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
Fail Case
DPI
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
DPI
NPV (Suc)
NPV
NPV
NPV
BT Inv
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
Fail Disc EV Disc

BT Inv
BT Inv
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
Series
POS
NPVd=1 Terms (x:1)
Title
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
90 for 60
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#N/A
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
60 for 40
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#N/A
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#VALUE!
90 for 30
#VALUE!
###
#N/A
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
Page 3 of 31
POS
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
Promote Analysis
Partner Partner
Base
NPV Added Prom NPV
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
0%
0%
#VALUE!
#VALUE! #VALUE!
Suc Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Fail Case
NPV
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Economic Summary
EV Case Suc Case
NPV
DPI
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
Fail Case
DPI
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
DPI
NPV (Suc)
NPV
NPV
NPV
BT Inv
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
###
###
#VALUE!
Fail Disc EV Disc

BT Inv
BT Inv
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
#VALUE!
###
Series
POS
NPVd=1 Terms (x:1)
Title
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
#VALUE!
###
#VALUE!
100% CVX
Page 4 of 31
Minimum Promotion Terms to Enhance NPV

5.00
Value Creation
Promotion Terms
4.00
3.00
2.00
Value Destruction
1.00
0%
10%
20%
30%
40%
50%
POS (%)
60%
70%
80%
90%
100%
NPV Comparison between Promotions and 100% CVX

12
10
8
100% CVX
100 for 50
NPV
($M)
80 for 40
90 for 60
60 for 40
90 for 30
0
0%
10%
20%
30%
40%
50%
POS (%)
60%
70%
80%
90%
100%
NPV Added by a Promotion (versus 100% CVX)

12
10
8
100 for 50
80 for 40
90 for 60
60 for 40
90 for 30
0
0%
10%
20%
30%
40%
50%
POS (%)
60%
70%
80%
90%
100%
NPV% Added by a Promotion (versus 100% CVX)

1.00
0.80
0.60
0.40
0.20
100 for 50
80 for 40
0.00
0%
90 for 60
10%
20%
30%
40%
50%
-0.20
-0.40
-0.60
-0.80
-1.00
POS (%)
60%
70%
80%
90%
100%
60 for 40
90 for 30
Oil
Gas
Cond
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Manual Oil
Manual Gas
Manual Cond
Oil ($/bbl)
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
Gas ($/MCF) Cond ($/bbl)

6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
User-Entered Price Deck

Manual Oila Manual Oil Manual Gas
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Oil ($/bbl) Gas ($/MCF)

60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
60.00
6.00
2051
2052
2053
2054
Deck#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
60.00
60.00
60.00
60.00
6.00
6.00
6.00
6.00
60.00
60.00
60.00
60.00
2051
2052
2053
2054
List of Price Decks

Oil
Gas
Condensate
Manual Oil Manual Gas Manual Cond
WTI 2006.SPHenry Hub 200 WTI - Cond 2006.SPlan
WTI 2006.SPHenry Hub 200 WTI - Cond 2006.SPlan High
WTI 2006.SPHenry Hub 200 WTI - Cond 2006.SPlan Low
WTI $55/STBHenry Hub $8/ WTI - Cond $55/STB Flat
WTI 2006-08Henry Hub 200 WTI - Cond 2006-08.Bplan
WTI 2005-07Henry Hub 200 WTI - Cond 2005-07Mod.MidTrend
WTI 2005 - 2Henry Hub 2005WTI - Cond 2005 - 2007 BPlan
WTI 2003 Lo Henry Hub 200 WTI - Cond 2003 Long Range Plan
WTI 2002-Ja Henry Hub 200 WTI - Cond 2002-Jan
Deck 11 Oil Deck 11 Gas Deck 11 Cond
60.00
60.00
60.00
60.00
6.00
6.00
6.00
6.00
Entered Price Deck

Manual Cond
Cond ($/bbl)
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
WTI 2006.SPlana
WTI 2006.SPlan
Year
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
Henry Hub 2006.SPlan WTI - Cond 2006.SPlan
Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
7.31
55.00
55.20
6.62
55.20
56.30
6.76
56.30
57.40
6.89
57.40
58.60
7.03
58.60
59.80
7.17
59.80
60.90
7.31
60.90
62.20
7.46
62.20
63.40
7.61
63.40
64.70
7.76
64.70
66.00
7.92
66.00
67.30
8.08
67.30
68.60
8.24
68.60
70.00
8.40
70.00
71.40
8.57
71.40
72.80
8.74
72.80
74.30
8.92
74.30
75.80
9.09
75.80
77.30
9.28
77.30
78.80
9.46
78.80
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
80.40
9.65
80.40
WTI 2006.SPlan Higha

Year
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
60.00
60.00
60.00
60.00
2052
2053
2054
2055
80.40
80.40
80.40
80.40
9.65
9.65
9.65
9.65
80.40
80.40
80.40
80.40
2052
2053
2054
2055
WTI 2006.SPlan High Henry Hub 2006.SPlan High WTI - Cond 2006.SPlan High

75.00
10.00
75.00
79.10
10.00
79.10
79.60
10.00
79.60
80.10
10.00
80.10
81.20
9.47
81.20
82.80
8.83
82.80
84.50
9.01
84.50
86.20
9.19
86.20
87.90
9.37
87.90
89.60
9.56
89.60
91.40
9.75
91.40
93.30
9.95
93.30
95.10
10.15
95.10
97.00
10.35
97.00
99.00
10.56
99.00
100.90
10.77
100.90
103.00
10.98
103.00
105.00
11.20
105.00
107.10
11.43
107.10
109.30
11.65
109.30
111.40
11.89
111.40
113.70
12.13
113.70
115.90
12.37
115.90
118.30
12.62
118.30
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
120.60
12.87
120.60
WTI 2006.SPlan Lowa

WTI 2006.SPlan Low
Year
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
Henry Hub 2006.SPlan Low
WTI - Cond 2006.SPlan Low

35.00
6.00
35.00
38.30
6.00
38.30
38.00
6.00
38.00
37.70
6.00
37.70
37.90
5.41
37.90
38.60
5.52
38.60
39.40
5.63
39.40
40.20
5.74
40.20
41.00
5.86
41.00
41.80
5.98
41.80
42.70
6.09
42.70
43.50
6.22
43.50
44.40
6.34
44.40
45.30
6.47
45.30
46.20
6.60
46.20
47.10
6.73
47.10
48.05
6.86
48.05
49.00
7.00
49.00
50.00
7.14
50.00
51.00
7.28
51.00
52.00
7.43
52.00
53.05
7.58
53.05
54.10
7.73
54.10
55.20
7.88
55.20
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
56.30
8.04
56.30
120.60
120.60
120.60
120.60
12.87
12.87
12.87
12.87
120.60
120.60
120.60
120.60
2052
2053
2054
2055
56.30
56.30
56.30
56.30
8.04
8.04
8.04
8.04
56.30
56.30
56.30
56.30
WTI $55/STB Flata

WTI $55/STB Flat
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Henry Hub $8/MCF Flat WTI - Cond $55/STB Flat

55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
55.00
8.00
55.00
WTI 2006-08.Bplana
WTI 2006-08.Bplan
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Oil ($/bbl)
50.00
44.00
40.00
37.00
37.90
38.60
39.40
40.20
41.00
41.80
42.70
43.50
44.40
45.30
46.20
47.10
48.00
49.00
50.00
51.00
52.00
53.00
54.10
55.20
56.30
57.40
58.60
59.70
60.90
62.20
63.40
64.70
66.00
67.30
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
2051
2052
2053
2054
55.00
55.00
55.00
55.00
8.00
8.00
8.00
8.00
55.00
55.00
55.00
55.00
2051
2052
2053
2054
68.60
68.60
68.60
68.60
Henry Hub 2006-08.Bplan
WTI - Cond 2006-08.Bplan

6.50
50.00
6.75
44.00
6.00
40.00
5.50
37.00
5.40
37.90
5.50
38.60
5.65
39.40
5.75
40.20
5.85
41.00
6.00
41.80
6.10
42.70
6.20
43.50
6.35
44.40
6.45
45.30
6.60
46.20
6.75
47.10
6.85
48.00
7.00
49.00
7.15
50.00
7.30
51.00
7.45
52.00
7.60
53.00
7.70
54.10
7.90
55.20
8.00
56.30
8.20
57.40
8.40
58.60
8.50
59.70
8.70
60.90
8.90
62.20
9.10
63.40
9.20
64.70
9.40
66.00
9.60
67.30
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
WTI 2005-07Mod.MidTrenda
WTI 2005-07Mod.MidTrend
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Henry Hub 2005-07Mod.MidTrend
WTI - Cond 2005-07Mod.MidTrend

44.00
6.50
44.00
37.00
6.00
37.00
30.00
5.00
30.00
27.00
5.05
27.00
26.90
4.85
26.90
27.70
4.65
27.70
28.50
4.70
28.50
29.40
4.80
29.40
30.20
4.85
30.20
31.10
4.95
31.10
32.00
5.00
32.00
32.90
5.10
32.90
33.90
5.15
33.90
34.80
5.25
34.80
35.80
5.30
35.80
36.80
5.40
36.80
37.40
5.50
37.40
37.90
5.60
37.90
38.50
5.60
38.50
39.10
5.70
39.10
39.60
5.80
39.60
40.20
5.90
40.20
40.80
6.00
40.80
41.50
6.10
41.50
42.10
6.20
42.10
42.70
6.30
42.70
43.30
6.40
43.30
44.00
6.40
44.00
44.70
6.50
44.70
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
45.30
6.60
45.30
WTI 2005 - 2007 BPlana
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60
2051
2052
2053
2054
45.30
45.30
45.30
45.30
6.60
6.60
6.60
6.60
45.30
45.30
45.30
45.30
WTI 2005 - 2007 BPlana

WTI 2005 - 2007 BPlan
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Henry Hub 2005 - 2007 BPlan
WTI - Cond 2005 - 2007 BPlan

27.00
5.00
27.00
27.00
5.00
27.00
27.00
5.00
27.00
27.00
5.05
27.00
26.90
4.85
26.90
27.70
4.65
27.70
28.50
4.70
28.50
29.40
4.80
29.40
30.20
4.85
30.20
31.10
4.95
31.10
32.00
5.00
32.00
32.90
5.10
32.90
33.90
5.15
33.90
34.80
5.25
34.80
35.80
5.30
35.80
36.80
5.40
36.80
37.80
5.50
37.80
38.90
5.60
38.90
40.00
5.60
40.00
41.20
5.70
41.20
42.30
5.80
42.30
43.50
5.90
43.50
44.80
6.00
44.80
46.10
6.10
46.10
47.40
6.20
47.40
48.70
6.30
48.70
50.10
6.40
50.10
51.50
6.40
51.50
53.00
6.50
53.00
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
54.50
6.60
54.50
WTI 2003 Long Range Plana
WTI 2003 Long Range Plan
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Henry Hub 2003 Long Range Plan
Oil ($/bbl) Gas ($/MCF)

22.00
4.00
22.00
4.00
22.70
4.06
23.20
4.14
23.60
3.94
24.10
4.02
24.60
4.10
25.10
4.18
25.60
4.27
26.10
4.35
26.60
4.44
27.20
4.53
27.70
4.62
28.30
4.71
28.80
4.80
29.40
4.90
29.99
5.00
30.59
5.10
31.20
5.20
31.82
5.30
32.46
5.41
33.11
5.52
33.77
5.63
34.45
5.74
35.14
5.86
35.84
5.97
36.56
6.09
37.29
6.21
38.03
6.34
38.79
6.47
39.57
6.59
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
40.36
6.73
2051
2052
2053
2054
54.50
54.50
54.50
54.50
6.60
6.60
6.60
6.60
54.50
54.50
54.50
54.50
2051
2052
2053
2054
40.36
40.36
40.36
40.36
6.73
6.73
6.73
6.73
WTI - Cond 2003 Long Range Plan
Cond ($/bbl)
22.00
22.00
22.70
23.20
23.60
24.10
24.60
25.10
25.60
26.10
26.60
27.20
27.70
28.30
28.80
29.40
29.99
30.59
31.20
31.82
32.46
33.11
33.77
34.45
35.14
35.84
36.56
37.29
38.03
38.79
39.57
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
40.36
WTI 2002-Jana
WTI 2002-Jan
Year
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
Henry Hub 2002-2004 Bplan
WTI - Cond 2002-Jan

21.00
3.80
21.00
21.40
3.85
21.40
21.90
3.95
21.90
22.30
4.00
22.30
22.70
4.10
22.70
23.20
4.15
23.20
23.70
4.25
23.70
24.10
4.35
24.10
24.60
4.45
24.60
25.10
4.55
25.10
25.60
4.60
25.60
26.10
4.70
26.10
26.60
4.80
26.60
27.20
4.90
27.20
27.70
5.00
27.70
28.30
5.10
28.30
28.80
5.20
28.80
29.40
5.30
29.40
30.00
5.40
30.00
30.60
5.50
30.60
31.20
5.65
31.20
31.80
5.75
31.80
32.50
5.85
32.50
33.10
5.95
33.10
33.80
6.10
33.80
34.50
6.20
34.50
35.20
6.35
35.20
35.90
6.45
35.90
36.60
6.60
36.60
37.30
6.75
37.30
38.00
5.40
38.00
38.76
5.50
38.76
39.53
5.61
39.53
40.32
5.73
40.32
41.13
5.84
41.13
41.95
5.96
41.95
42.79
6.08
42.79
43.65
6.20
43.65
44.52
6.32
44.52
45.41
6.45
45.41
45.41
6.45
45.41
45.41
6.45
45.41
45.41
6.45
45.41
45.41
6.45
45.41
45.41
6.45
45.41
45.41
6.45
45.41
Deck 11 Oila
Year
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
40.36
40.36
40.36
40.36
2051
2052
2053
2054
45.41
45.41
45.41
45.41
6.45
6.45
6.45
6.45
45.41
45.41
45.41
45.41
2046
2047
2048
2049

50.00
6.50
50.00
44.00
6.75
44.00
40.00
6.00
40.00
37.00
5.50
37.00
37.90
5.40
37.90
38.60
5.50
38.60
39.40
5.65
39.40
40.20
5.75
40.20
41.00
5.85
41.00
41.80
6.00
41.80
42.70
6.10
42.70
43.50
6.20
43.50
44.40
6.35
44.40
45.30
6.45
45.30
46.20
6.60
46.20
47.10
6.75
47.10
48.00
6.85
48.00
49.00
7.00
49.00
50.00
7.15
50.00
51.00
7.30
51.00
52.00
7.45
52.00
53.00
7.60
53.00
54.10
7.70
54.10
55.20
7.90
55.20
56.30
8.00
56.30
57.40
8.20
57.40
58.60
8.40
58.60
59.70
8.50
59.70
60.90
8.70
60.90
62.20
8.90
62.20
63.40
9.10
63.40
64.70
9.20
64.70
66.00
9.40
66.00
67.30
9.60
67.30
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
Deck 12 OilaDeck 12 Oil Deck 12 Gas Deck 12 Cond

Year
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045

50.00
6.50
50.00
44.00
6.75
44.00
40.00
6.00
40.00
37.00
5.50
37.00
37.90
5.40
37.90
38.60
5.50
38.60
39.40
5.65
39.40
40.20
5.75
40.20
41.00
5.85
41.00
41.80
6.00
41.80
42.70
6.10
42.70
43.50
6.20
43.50
44.40
6.35
44.40
45.30
6.45
45.30
46.20
6.60
46.20
47.10
6.75
47.10
48.00
6.85
48.00
49.00
7.00
49.00
50.00
7.15
50.00
51.00
7.30
51.00
52.00
7.45
52.00
53.00
7.60
53.00
54.10
7.70
54.10
55.20
7.90
55.20
56.30
8.00
56.30
57.40
8.20
57.40
58.60
8.40
58.60
59.70
8.50
59.70
60.90
8.70
60.90
62.20
8.90
62.20
63.40
9.10
63.40
64.70
9.20
64.70
66.00
9.40
66.00
67.30
9.60
67.30
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
68.60
68.60
68.60
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60
2046
2047
2048
2049
68.60
68.60
68.60
68.60
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60

Year
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045

50.00
6.50
50.00
44.00
6.75
44.00
40.00
6.00
40.00
37.00
5.50
37.00
37.90
5.40
37.90
38.60
5.50
38.60
39.40
5.65
39.40
40.20
5.75
40.20
41.00
5.85
41.00
41.80
6.00
41.80
42.70
6.10
42.70
43.50
6.20
43.50
44.40
6.35
44.40
45.30
6.45
45.30
46.20
6.60
46.20
47.10
6.75
47.10
48.00
6.85
48.00
49.00
7.00
49.00
50.00
7.15
50.00
51.00
7.30
51.00
52.00
7.45
52.00
53.00
7.60
53.00
54.10
7.70
54.10
55.20
7.90
55.20
56.30
8.00
56.30
57.40
8.20
57.40
58.60
8.40
58.60
59.70
8.50
59.70
60.90
8.70
60.90
62.20
8.90
62.20
63.40
9.10
63.40
64.70
9.20
64.70
66.00
9.40
66.00
67.30
9.60
67.30
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
Deck 14 OilaDeck 14 Oil

Year
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
Oil ($/bbl)
50.00
44.00
40.00
37.00
37.90
38.60
39.40
40.20
41.00
41.80
42.70
43.50
44.40
45.30
46.20
47.10
48.00
49.00
50.00
51.00
52.00
53.00
54.10
55.20
56.30
57.40
58.60
59.70
60.90
62.20
63.40
64.70
66.00
67.30
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
68.60
2046
2047
2048
2049
68.60
68.60
68.60
68.60
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60
2046
2047
2048
2049
68.60
68.60
68.60
68.60
Deck 14 Gas Deck 14 Cond

6.50
50.00
6.75
44.00
6.00
40.00
5.50
37.00
5.40
37.90
5.50
38.60
5.65
39.40
5.75
40.20
5.85
41.00
6.00
41.80
6.10
42.70
6.20
43.50
6.35
44.40
6.45
45.30
6.60
46.20
6.75
47.10
6.85
48.00
7.00
49.00
7.15
50.00
7.30
51.00
7.45
52.00
7.60
53.00
7.70
54.10
7.90
55.20
8.00
56.30
8.20
57.40
8.40
58.60
8.50
59.70
8.70
60.90
8.90
62.20
9.10
63.40
9.20
64.70
9.40
66.00
9.60
67.30
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60
9.80
68.60

Year
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045

50.00
6.50
50.00
44.00
6.75
44.00
40.00
6.00
40.00
37.00
5.50
37.00
37.90
5.40
37.90
38.60
5.50
38.60
39.40
5.65
39.40
40.20
5.75
40.20
41.00
5.85
41.00
41.80
6.00
41.80
42.70
6.10
42.70
43.50
6.20
43.50
44.40
6.35
44.40
45.30
6.45
45.30
46.20
6.60
46.20
47.10
6.75
47.10
48.00
6.85
48.00
49.00
7.00
49.00
50.00
7.15
50.00
51.00
7.30
51.00
52.00
7.45
52.00
53.00
7.60
53.00
54.10
7.70
54.10
55.20
7.90
55.20
56.30
8.00
56.30
57.40
8.20
57.40
58.60
8.40
58.60
59.70
8.50
59.70
60.90
8.70
60.90
62.20
8.90
62.20
63.40
9.10
63.40
64.70
9.20
64.70
66.00
9.40
66.00
67.30
9.60
67.30
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
68.60
9.80
68.60
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60
2046
2047
2048
2049
68.60
68.60
68.60
68.60
9.80
9.80
9.80
9.80
68.60
68.60
68.60
68.60
Does maintenance capital hit the opex interest or the production interest. Right now it is based upon production interest
Also, does overhead expense hit the production wedge or the opex interest. Right now it hits the production interest (it is simp
To replicate peep, mc gas offset is truncated at 2 decimal places
Right now, maintenance capital discounted investment is multiplied by production interest
Stuff starting in 2005 doesn't work exactly right, add in an esc year variable and set it equal to current year
Still need to adjust code for oil zones, and then update the oil calculation sheet.
Create tool to select price decks.
production interest
duction interest (it is simply added to offset)
JOB TYPE
'98, thru '02 %

Success
C1 - Coil Tbg-Wash out

C2 - Coil Tbg-Jet w/ N2
C3 - Coil Tbg-Acid / Stim
C4 - Fishing
C5 - Coil Tbg-TTGP
C7 - Coil Tbg-Cement packers
C8 - Coil Tbg-Velocity string
C9 - Coil Tbg-Other
C10 - Coil Tbg-Plugback with coil
E1 - Eline- TTPB (w/ vented basket plug)
E2 - Eline- TTBP (selective set up)
E3 - Eline- Add Perfs
E4 - Eline- Plastic / water shut-off
E5 - Eline-TT Screen
E6 - Eline- Other
E7 - Eline- Slickline EDT jobs
E8 - Eline- Eline TTGP
E-9 E/Line TTBP Downhole selective
M-1 - MRWO Single Completion
M-2 - MRWO Single Completion w/ Selective
O1 - Bullhead Stimulation
O2-Other Pumping jobs
O3 - Other
P1 - P&A
P2 - Diagnostics
P3 - Casing Remediation
P4 - TA for sidetrack
P5 - Repairs(SSV/TBG Leaks)
P6 - Casing Pressure
PE - Financial Items
PE - Reservior (PNL's, BHP's)
PE - Operation Support
S-Snubbing
70%
93%
92%
83%
80%
67%
75%
80%
78%
85%
90%
89%
89%
75%
87%
85%
91%
88%
90%
90%
75%
75%
80%
98%
93%
92%
100%
100%
100%
100%
100%
100%
90%
01/15/2017
342638066.xlsPOS

Excel Economics Spreadsheet

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Excel Economics Spreadsheet

Diunggah oleh

Hak Cipta:

Format Tersedia

Risk

Economic Results (10.5% Discount Rate)

Production/OPEX NPV Wedge ($M)

Full Wedge Info for Promote Analysis ($M)

Fail Disc EV Disc

Fail Disc EV Disc

Fail Disc EV Disc

Minimum Promotion Terms to Enhance NPV

NPV Comparison between Promotions and 100% CVX

NPV Added by a Promotion (versus 100% CVX)

NPV% Added by a Promotion (versus 100% CVX)

Gas ($/MCF) Cond ($/bbl)

User-Entered Price Deck

Oil ($/bbl) Gas ($/MCF)

List of Price Decks

Entered Price Deck

Henry Hub 2006.SPlan WTI - Cond 2006.SPlan

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

WTI 2006.SPlan Higha

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

WTI 2006.SPlan Lowa

Henry Hub 2006.SPlan Low

WTI - Cond 2006.SPlan Low

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

WTI $55/STB Flata

Henry Hub $8/MCF Flat WTI - Cond $55/STB Flat

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

Henry Hub 2006-08.Bplan

WTI - Cond 2006-08.Bplan

Gas ($/MCF) Cond ($/bbl)

Henry Hub 2005-07Mod.MidTrend

WTI - Cond 2005-07Mod.MidTrend

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

WTI 2005 - 2007 BPlana

WTI 2005 - 2007 BPlana

Henry Hub 2005 - 2007 BPlan

WTI - Cond 2005 - 2007 BPlan

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

WTI 2003 Long Range Plana

WTI 2003 Long Range Plan

Henry Hub 2003 Long Range Plan

Oil ($/bbl) Gas ($/MCF)

WTI - Cond 2003 Long Range Plan

Henry Hub 2002-2004 Bplan

WTI - Cond 2002-Jan

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

Deck 11 Oil Deck 11 Gas Deck 11 Cond

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

Deck 12 OilaDeck 12 Oil Deck 12 Gas Deck 12 Cond

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

Deck 13 OilaDeck 13 Oil Deck 13 Gas Deck 13 Cond

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

Deck 14 OilaDeck 14 Oil

Deck 14 Gas Deck 14 Cond

Deck 15 OilaDeck 15 Oil Deck 15 Gas Deck 15 Cond

Oil ($/bbl) Gas ($/MCF) Cond ($/bbl)

'98, thru '02 %

C1 - Coil Tbg-Wash out

Anda mungkin juga menyukai