121804422.xls.

ms_office

Max Well Depletion Case

Di
1.184312

Fluid Data:
Oil Gravity
Gas Gravity
Oil FVF @ Pres
Pbp (bubble point pressure)
Oil Viscosity
Rs @ Pres
Recovery Estimate:
Recovery Factor
Estimated Aban. Press.
Recoverable Oil
Recoverable Gas
Production Profile Criteria:
Percent of EUR in peak year
Facility Plateau Rate
Minimum Wells Required
Average Drainage Area
Recovery / Well
qi well on plateau
% of Max Allowable rate
Years on Plateau
% Reserves Produced During Plateau
Initial Well Rate Data:
Max. Allowable Drawdown
Pwf (initial)
rw
re
S
D
qo(initial)
b
Drawdown
Radial flow equation for dP:

10000
300
5.0
35.0
200
4385
132
690
172

acres
ft.
percent
percent
md
psia
deg F
MMSTBO
BSCF

35
0.7
1.0965
1213
0.9895
250

API
(Air = 1.0)
rb/stbo
psia
cp
scf/stbo

0.15
1000
103
26
96
24
20
57
4
2500
26
14175
0.925
1.5
0.3

fraction
psia
MMSTBO
BSCF
MMSTBO @ 30 yrs
BSCF @ 30 yrs
perecent
MSBTOD

8
4034
0.354
5888
0
0
15319
0.5
351
qo =

Acres
MMSTBO
fraction
years

percent of reservoir pressure

psia
ft
ft
skin factor
non darcy coefficient
bopd
depletion constant
psi

k*h*(Pr-Pwf)
141.2*uo*Bo*(ln(re/rw)-0.75+S)

Time
(yrs)

q well
(mmcfd)
7.5
7.3
7.0
6.8
6.5
6.3
6.0
5.8
5.5
5.3
5.0
4.8
4.5
4.3
4.0
3.8
3.5
3.3
3.0
2.8
2.5
2.3
2.0
1.8
1.5
1.3
1.0
0.8
0.5
0.3

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
0.1
0.1
0.1
0.1
0.2
0.3
0.4
0.9
2.6
278.4

60.0

2000

50.0
Oil Rate (mbopd)

Reservoir Data:
Area
Net Pay Thickness
Porosity
Swi
Permeability
Reservoir Pressure
Temperature
OOIP
OGIP

40.0
30.0
20.0
10.0
0.0

121804422.xls.ms_office

Depletion Case

Well Plateau & Depletion

Di
0.001566
well
well
Total
Cum Prod Time
qo well
Cum Prod Prod
(bcf)
(yrs)
(bopd)
(mmbo)
Time
25.9
25.9
25.9
25.9
25.9
25.9
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.8
25.7
25.6
25.4

1.5
0.5
1.5
2.5
3.5
4.5
5.5
6.5
7.5
8.5
9.5
10.5
11.5
12.5
13.5
14.5
15.5
16.5
17.5
18.5
19.5
20.5
21.5
22.5
23.5
24.5
25.5
26.5
27.5
28.5

14175
12403
9923
8269
7088
6202
5513
4961
4510
4134
3816
3544
3308
3101
2918
2756
2611
2481
2363
2255
2157
2067
1985
1908
1838
1772
1711
1654
1600
1550

7.8
2.3
5.4
7.5
9.1
10.2
11.1
11.8
12.3
12.8
13.2
13.6
13.9
14.1
14.4
14.6
14.8
14.9
15.1
15.2
15.4
15.5
15.6
15.7
15.8
15.8
15.9
16.0
16.1
16.1

1.5
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0
12.0
13.0
14.0
15.0
16.0
17.0
18.0
19.0
20.0
21.0
22.0
23.0
24.0
25.0
26.0
27.0
28.0
29.0
30.0

2.3
3.2
2.1
1.5
1.1
0.9
0.7
0.6
0.5
0.4
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1

Total Oil Rate

60.0
50.0
40.0
30.0
20.0
10.0
0.0
0

10

15

Year

20

25

Annualized Well Forecas

Plat
Annual Prod
(mmstbo)

Decline
Total
Annual
Prod
Year
(mmstbo) (mmstbo)

30

35

7.8
10.0
13.2
15.3
16.8
17.9
18.8
19.5
20.1
20.6
21.0
21.3
21.6
21.9
22.1
22.3
22.5
22.7
22.9
23.0
23.1
23.2
23.3
23.4
23.5
23.6
23.7
23.8
23.8
23.9

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

5.2
2.6
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

121804422.xls.ms_office

Annualized Well Forecast

Decline
Total
Annual Prod
qg
(mmstbo) (mmstbo) (mbopd)
0.0
2.3
3.2
2.1
1.5
1.1
0.9
0.7
0.6
0.5
0.4
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1

5.2
4.9
3.2
2.1
1.5
1.1
0.9
0.7
0.6
0.5
0.4
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1

14.2
13.3
8.7
5.8
4.1
3.1
2.4
1.9
1.6
1.3
1.1
1.0
0.8
0.7
0.6
0.6
0.5
0.5
0.4
0.4
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.2

Cum Gas
Prod
qoil
(mmstbo) (mbopd)
5.2
10.0
13.2
15.3
16.8
17.9
18.8
19.5
20.1
20.6
21.0
21.3
21.6
21.9
22.1
22.3
22.5
22.7
22.9
23.0
23.1
23.2
23.3
23.4
23.5
23.6
23.7
23.8
23.8
23.9

56.7
53.2
34.7
23.2
16.5
12.4
9.6
7.7
6.3
5.3
4.5
3.8
3.3
2.9
2.6
2.3
2.0
1.8
1.7
1.5
1.4
1.3
1.2
1.1
1.0
0.9
0.9
0.8
0.7
0.7

qgas
(mmcfd)
14.2
13.3
8.7
5.8
4.1
3.1
2.4
1.9
1.6
1.3
1.1
1.0
0.8
0.7
0.6
0.6
0.5
0.5
0.4
0.4
0.3
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.2

Total Field Forecast

Annual
Annual
Cum
oil
gas
oil
(mmbo) (bcf)
mmbl
20.7
19.4
12.7
8.5
6.0
4.5
3.5
2.8
2.3
1.9
1.6
1.4
1.2
1.1
0.9
0.8
0.7
0.7
0.6
0.5
0.5
0.5
0.4
0.4
0.4
0.3
0.3
0.3
0.3
0.3

5.2
4.9
3.2
2.1
1.5
1.1
0.9
0.7
0.6
0.5
0.4
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1

20.7
40.1
52.8
61.2
67.3
71.8
75.3
78.1
80.4
82.4
84.0
85.4
86.6
87.6
88.6
89.4
90.1
90.8
91.4
92.0
92.5
92.9
93.3
93.7
94.1
94.4
94.7
95.0
95.3
95.6

121804422.xls.ms_office

t
Cum
gas
(bcf)
5.2
10.0
13.2
15.3
16.8
17.9
18.8
19.5
20.1
20.6
21.0
21.3
21.6
21.9
22.1
22.3
22.5
22.7
22.9
23.0
23.1
23.2
23.3
23.4
23.5
23.6
23.7
23.8
23.8
23.9

Voidage Rate
(mrb/d)
62

Res. Temp:
Gas Gravity:
Oil Gravity:
Start Press:
End Press:
Increment:

Reservoir
Pressure
psia
50
250
450
650
850
1050
1213
1413
1613
1813
2013
2213
2413
2613
2813
3013
3213
3413
3613
3813
4013
4213
4413
4613
4813
5013
5213
5413
5613
5813

Solution
Rs
Scf/Stb
7
34
65
99
135
173
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205
205

Standing for
below Pbp

245 deg F
Bubble Point Pressure Option:
0.70 (Air = 1.0)
35.0 deg API
50
10000
Meas. RS@Pbp:
205 scf/stbo
200
Calc. Pbp:
1213 psia
Calc. Bobp:
1.18 rb/stbo
Dead Oil Visc:
1.2457 cp (at res. temp.)
Live Oil:
0.6636 cp (at Pbp & res temp)
Oil FVF
Bo
Rb/Stb
1.09
1.11
1.12
1.13
1.15
1.17
1.10
1.07
1.06
1.06
1.05
1.05
1.05
1.04
1.04
1.04
1.04
1.03
1.03
1.03
1.03
1.03
1.03
1.02
1.02
1.02
1.02
1.02
1.02
1.02

Standong for
below Pbp
Use oil comp.
above Bp

Density
Gmix
Lbm/ft3
48.523
48.269
47.966
47.634
47.280
46.908
49.875
51.575
51.810
52.018
52.205
52.374
52.530
52.673
52.807
52.931
53.048
53.157
53.261
53.359
53.453
53.542
53.627
53.708
53.786
53.861
53.934
54.003
54.070
54.135

Oil
viscosity
cp
1.1988
1.0580
0.9396
0.8449
0.7687
0.7064
0.6636
0.6758
0.6900
0.7060
0.7237
0.7429
0.7635
0.7855
0.8087
0.8332
0.8587
0.8854
0.9130
0.9417
0.9712
1.0016
1.0328
1.0647
1.0974
1.1306
1.1644
1.1988
1.2336
1.2688

Oil
compress
1/psi
1.98E-02
2.37E-03
1.11E-03
6.92E-04
4.90E-04
3.74E-04
3.11E-04
2.42E-05
2.12E-05
1.89E-05
1.70E-05
1.55E-05
1.42E-05
1.31E-05
1.22E-05
1.14E-05
1.06E-05
1.00E-05
9.47E-06
8.97E-06
8.53E-06
8.12E-06
7.75E-06
7.42E-06
7.11E-06
6.83E-06
6.56E-06
6.32E-06
6.10E-06
5.89E-06

Beggs & Rpbinson

for saturated oil
Use Bjoerns
adjustement above Pbp

Gas
Z-factor
0.997
0.985
0.974
0.963
0.953
0.943
0.936
0.928
0.921
0.915
0.910
0.907
0.905
0.905
0.906
0.908
0.912
0.917
0.923
0.931
0.940
0.949
0.960
0.972
0.984
0.997
1.011
1.025
1.040
1.055

Standing

p (at res. temp.)

p (at Pbp & res temp)
Gas
compress
1/psi
2.006E-02
4.058E-03
2.278E-03
1.593E-03
1.229E-03
1.002E-03
8.701E-04
7.488E-04
6.553E-04
5.803E-04
5.184E-04
4.660E-04
4.207E-04
3.811E-04
3.460E-04
3.148E-04
2.868E-04
2.616E-04
2.389E-04
2.185E-04
2.001E-04
1.835E-04
1.686E-04
1.551E-04
1.431E-04
1.323E-04
1.225E-04
1.138E-04
1.060E-04
9.987E-05

(Beggs-Robinson)
(Beggs-Robinson)
Gas FVF
Bg
Rb/Mscf
70.7482
13.9846
7.6815
5.2591
3.9785
3.1879
2.7384
2.3303
2.0257
1.7907
1.6047
1.4544
1.3311
1.2287
1.1426
1.0696
1.0072
0.9535
0.9070
0.8665
0.8310
0.7998
0.7722
0.7476
0.7257
0.7060
0.6882
0.6722
0.6576
0.6443

Gas
viscosity
cp
0.0139
0.0141
0.0143
0.0146
0.0149
0.0152
0.0155
0.0160
0.0164
0.0169
0.0174
0.0180
0.0185
0.0192
0.0198
0.0204
0.0211
0.0218
0.0224
0.0231
0.0238
0.0244
0.0251
0.0258
0.0264
0.0270
0.0277
0.0283
0.0289
0.0295

2P/ug*Z

2P/ugZ

7195
35992
64521
92526
119790
146106
166703
190814
213474
234548
253937
271583
287466
301606
314058
324905
334256
342232
348964
354585
359226
363010
366051
368456
370316
371713
372718
373394
373791
373954

3597
21593
50256
78524
106158
132948
156405
178759
202144
224011
244242
262760
279525
294536
307832
319482
329581
338244
345598
351775
356906
361118
364531
367254
369386
371014
372216
373056
373592
373873

delta P
50
200
200
200
200
200
163
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200

delta m(p)
1.799E+05
4.319E+06
1.005E+07
1.570E+07
2.123E+07
2.659E+07
2.547E+07
3.575E+07
4.043E+07
4.480E+07
4.885E+07
5.255E+07
5.590E+07
5.891E+07
6.157E+07
6.390E+07
6.592E+07
6.765E+07
6.912E+07
7.035E+07
7.138E+07
7.222E+07
7.291E+07
7.345E+07
7.388E+07
7.420E+07
7.444E+07
7.461E+07
7.472E+07
7.477E+07

from Bjorn

Reservoir m(p)
1.800E+09

m(p)

1.800E+09
1.600E+09
1.400E+09
1.200E+09
1.000E+09
8.000E+08
6.000E+08
4.000E+08
2.000E+08
0.000E+00

5000
P

Z Factor Constants
Tpr
1.867104531
A
0.579580579
B
C
0.045226037
D
1.075423815

Reservoir
Pressure
psia
50
250
450
650
850
1050
1213
1413
1613
1813
2013
2213
2413
2613
2813
3013
3213
3413
3613
3813
4013
4213
4413
4613
4813
5013
5213
5413
5613
5813

Reservoir m(p)

m(p)
1.799E+05
4.499E+06
1.455E+07
3.025E+07
5.149E+07
7.808E+07
1.036E+08
1.393E+08
1.797E+08
2.245E+08
2.734E+08
3.259E+08
3.818E+08
4.407E+08
5.023E+08
5.662E+08
6.321E+08
6.998E+08
7.689E+08
8.392E+08
9.106E+08
9.829E+08
1.056E+09
1.129E+09
1.203E+09
1.277E+09
1.352E+09
1.426E+09
1.501E+09
1.576E+09

y = -0.0056x3 +
79.402x2 - 1015.7x

Gas Viscosity Constants

a
b
c

Ppr

0.075376581
0.376882907
0.678389233
0.979895558
1.281401884
1.582908209
1.82844982
2.129956145
2.431462471
2.732968796
3.034475122
3.335981448
3.637487773
3.938994099
4.240500424
4.54200675
4.843513076
5.145019401
5.446525727
5.748032052
6.049538378
6.351044704
6.652551029
6.954057355
7.25556368
7.557070006
7.858576332
8.160082657
8.461588983
8.763095308

0.014526332
0.0758741
0.14240977
0.214133345
0.291044836
0.373144267
0.443837534
0.53535003
0.632050716
0.733939789
0.841017538
0.953284362
1.070740799
1.193387554
1.321225529
1.45425586
1.592479952
1.735899518
1.884516623
2.038333729
2.197353739
2.361580054
2.531016621
2.70566799
2.885539374
3.070636711
3.260966723
3.45653699
3.657356013
3.86343329

dZ/dP
-5.8127E-05
-5.6875E-05
-5.4769E-05
-5.2771E-05
-5.0076E-05
-4.6931E-05
-4.2646E-05
-3.8081E-05
-3.2443E-05
-2.6259E-05
-1.9651E-05
-1.2746E-05
-5.6647E-06
1.48053E-06
8.58594E-06
1.556E-05
2.23241E-05
2.88128E-05
3.49742E-05
4.0769E-05
4.61704E-05
5.11625E-05
5.57392E-05
5.99032E-05
6.36643E-05
6.70381E-05
7.00449E-05
7.27083E-05
7.50539E-05
7.61506E-05

y = -0.0056x +
79.402x2 - 1015.7x

Reservoir m(p)
Poly. (Reservoir
m(p))

10000

as Viscosity Constants
139.2319361
5.051764046
1.323487676

gas den (lb/cf)

0.00215
0.01090
0.01984
0.02898
0.03830
0.04780
0.05565
0.06539
0.07523
0.08510
0.09496
0.10477
0.11448
0.12402
0.13337
0.14247
0.15129
0.15981
0.16801
0.17586
0.18337
0.19053
0.19735
0.20383
0.21000
0.21585
0.22142
0.22671
0.23174
0.23653

Rs vs. Press
250

1.18
1.16
1.14
Bo (rb/stbo)

Rs (scf/stbo)

200
150
100

1.12
1.10
1.08
1.06
1.04

50

1.02
0

1.00
0

1000

2000

3000

4000

Press (psia)

5000

6000

7000

Bo vs. Press
1.18
1.16
1.14
1.12
1.10
1.08
1.06
1.04
1.02
1.00
0

1000

2000

3000

4000

Press (psia)

5000

6000

7000