Select region and language
REGION
-
AAzerbaijanAlgeria
-
BBrazil
-
CCanadaChina
-
IIndonesiaIraqIran
-
KKuwait
-
LLibya
-
NNigeriaNorway
-
QQatar
-
RRussia
-
SSaudi Arabia
-
TTurkmenistan
-
UUAEUkraineUSAUzbekistan
-
VVenezuela
LANGUAGE
-
Русский中文Қазақ Тілі
Economic modeling
Input data
Enter the data in the yellow cells and click "Calculate" to get the main economic indicators of the project
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
2052
2053
2054
2055
Oil production
th.bbl/year
Gas production
mcm/year
Oil price
$/bbl
Gas price
$/th.m3
CAPEX
$m
OPEX
$m
Export oil
%
Local price
% of brent
Export transportation
$/bbl
Local transportation
$/bbl
Brent-Urals factor
$
Lost oil production
%
Lost gas production
%
Trading Margin
$/bbl
Depreciation rate
%
Depretiation balance
$m
Property tax
%
Income tax
%
Oil density
kg/m3
Production days number
days
Exploration and Appraisal
year
MET BENEFITS
No MET benefits
No MET benefits
Well flow rate < 1 t/d - Code under development
Well flow rate 1-2 t/d - Code under development
Well flow rate 2-3 t/d - Code under development
Field depleted 85%-95% - Code under development
Field depleted above 95% - Code under development
Water cut 85%-95% - Code under development
Water cut above 95% - Code under development
Oil viscosity from 200-300 MPa/s - Code under development
Oil viscosity above 300 MPa/s - Code under development
CALCULATE
Order an individual model
and independent preliminary assessment of the project
Ouput data
Oil production, mbbl
27.2
Gas production, bcm
18.3
Revenue, $m
1901.0
CAPEX, $m
-374.2
OPEX, $m
-387.7
Transportation, $m
-179.2
Tax total, $m
-596.7
Net cash flow, $m
363.3
EBITDA, $m
960.0
Oil MET, $m
-74.3
Gas MET, $m
-6.5
Property tax, $m
-31.4
Rent tax, $m
-105.2
Export duty, $m
-135.7
Income tax, $m
-122.3
Excess profit, $m
-121.3
Max oil production, th.bbl/day
10.2
ROI, $m
4.4
Max cash in, $m
-108.4
IRR, %
15.9
NPV 10%, $m
62.8
NPV 15%, $m
6.7
NPV 20%, $m
-25.9
NPV 25%, $m
-45.8
Max rem NPV 10%, $m
255.1
Max year NPV 10%, year
2030.0
Commercial discovery bonus, $m
0.0
Payback period, year
10.0
Charts
Calculations
Additional information