Вы находитесь на странице: 1из 11

EOR Project Input Data

<Case Name>
Start date of predication
End date of prediction
Month of production
Well Drilling
Number of new vertical wells drilled during prediction
Number of new horizontal wells drilled during prediction
Number of new horizontal or multi-lateral well drilled from historical well location drilled during prediction
Well setup
Number of water injection wells setup during prediction
Number of gas injection wells setup during prediction
Number of WAG injection wells setup during prediction
Number of EOR Chemicals injection wells setup during prediction
Injection
Cumulative Water Injected (STB) [FWIT]
Cumulative Methane Gas Injected (Mscf) [FGIT]
EOR Chemicals Injection
Cumulative Surfactant Injected (lb) [FTITSUR] =
Cumulative Alkaline Injected (lb) [FTITALK] =
Cumulative Polymer Injected (lb) [FCIT]
Cumulative Foam Injected (lb) [FTITFOA]
Production
Total Cumulative Gas Produced at End of Prediction Run (FGPT)
Total Cumulative Oil Produced at End of Prediction Run (FOPT)
Total Cumulative Water Produced at End of Prediction Run (FWPT)
Net income
Net Incremental Income / Profit (over base case)
1/Jan/14
30/Jun/21
89
10
7
31,141,190
26,776,136
10,382,182
15,826,360 Set to 34696.86 STB if no Water is injected during predictions
365,885,797 $
71,588,627 $
EOR Workflow Project Economics Calculations
Costs/Expenses Cost
Total Cost of Running Field, Production Wells and Injection Wells = 17,800,000.00 $
Total Cost for Drilling All New Wells = 10,000,000.00 $
Total Injection Well Setup Costs 3,500,000.00 $
Total Cost of Injected Water = 31,141,190.00 $
Total Cost of Injected Methane Gas = - $
Total Cost of Injected Polymer = - $
Total Cost of Injected Surfactant = - $
Total Cost of Injected Alkaline = - $
Total Cost of Injected Foam = - $
Net Water Production Cost = 78,958,315.70 $
Total Costs = 141,399,505.70 $
Income Income
Total Income from Gas and Oil Production = 507,285,303.00 $
Total Income = 507,285,303.00 $
Net Income / Profit 365,885,797.30 $
Net Income / Profit from Base Case Continued Operation - (wells on rate and BHP control) = 294,297,170.80 $
Net Incremental Income / Profit (over base case) = 71,588,626.50 $
Schlumberger Private
EOR Workflow Project Economics Calculations
Start time for predictions, cost, income is 1 January 2014
Field Operating Expenses
Monthly Field Operating Costs = 200,000.00 $ per month
Number of Months of Operation of Field = 89
Total Cost = 17,800,000.00 $
Total Time Related Cost of Running Field, Production Wells and Injection Wells = 17,800,000.00 $
Schlumberger Private
EOR Workflow Project Economics Calculations
New Well Drilling Expenses
New Vertical Well Expenses
Cost of a vertical well = 1,000,000.00 $ per vertical well
Number of new vertical wells drilled during prediction = 10
Total cost of new vertical wells = 10,000,000.00 $
New Horizontal Well Expenses
Cost of a horizontal well = 3,000,000.00 $ per horizontal well
Number of new horizontal wells drilled during prediction = 0
Total cost of new horizontal wells = - $
New Horizontal or Multi-Lateral Well Drilled From Historical Well Location Expenses
Cost of a horizontal or multi-lateral well drilled from historical well location = 1,500,000.00 $ per multi-lateral well
Number of new horizontal or multi-lateral well drilled from historical well location drilled during prediction = 0
Total cost of new horizontal or multi-lateral well drilled from historical well location = - $
Total Cost for All New Wells = 10,000,000.00 $
Schlumberger Private
EOR Workflow Project Economics Calculations
New Well Setup Costs - Costs for Equipment and Construction to Setup New Injection Wells
New Water Injection Well Setup Expenses
Cost of a water injection well setup = 500,000.00 $
Number of water injection wells setup during prediction = 7
Total cost for setup water injection wells = 3,500,000.00 $
New EOR Chemicals Injection Well Setup Expenses
Cost of a EOR Chemicals injection well setup = 500,000.00 $
Number of EOR Chemicals injection wells setup during prediction = 0
Total cost for setup EOR Chemicals injection wells = - $
New Gas Injection Well Setup Expenses
Cost of a gas injection well setup = 1,000,000.00 $
Number of gas injection wells setup during prediction = 0
Total cost for setup gas Injection wells = - $
New WAG Injection Well Setup Expenses
Cost of a WAG injection well setup = 2,000,000.00 $
Number of WAG injection wells setup during prediction = 0
Total cost for setup gas Injection wells = - $
Total Setup Cost for All New Wells = 3,500,000.00 $
New Well Setup Costs - Costs for Equipment and Construction to Setup New Injection Wells
per water injector
per EOR Chemicals injector
per gas injector
per Wag Injector
EOR Workflow Project Economics Calculations
Injection Water Treatment Expenses
Cost of injected water = 1.00 $ per STB
Cumulative Water Injected (STB) [FWIT] = 31,141,190
Total Cost of Injected Water = 31,141,190.00 $
Injected Methane Gas Costs
Cost of injected Methane Gas = 4.00 $ per Mscf
Cumulative Methane Gas Injected (Mscf) [FGIT] = 0
Total Cost of Injected Methane Gas = - $
Schlumberger Private
EOR Workflow Project Economics Calculations
EOR Chemicals Injection Expenses
Injected Polymer Costs
Cost of injected Polymer = 1.20 $ per lb
Cumulative Polymer Injected (lb) [FCIT] = 0
Total Cost of Injected Polymer = - $
Injected Surfactant Costs
Cost of injected Surfactant = 1.00 $ per lb
Cumulative Surfactant Injected (lb) [FTITSUR] = 0
Total Cost of Injected Surfactant = - $
Injected Alkaline Costs
Cost of injected Alkaline = 0.40 $ per lb
Schlumberger Private
EOR Project Economics Calculations
Water Production Expenses
Schlumberger Private
EOR Workflow Project Economics Calculations
Note payment is made on total gas produced
Income from Gas Production
Sale Price for Separator Gas ($/Mscf) 4.00 $ per Mscf
Total Cumulative Gas Produced at End of Prediction Run (FGPT) = 26,776,136 Mscf
Net Cumulative Gas Produced (Prediction - History Volumes) = 18,492,702 Mscf Net
Income from Gas Production = 73,970,808.00 $
Income from Oil Production
Sale Price for Separator Oil ($/Stb) 60.00 $ per Stb
Total Cumulative Oil Produced at End of Prediction Run (FOPT) = 10,382,182 Stb
Net Cumulative Oil Produced (Prediction - History Volumes) = 7,221,908 Stb Net
Income from Oil Production = 433,314,495.00 $
Total Income from Gas and Oil Production = 507,285,303.00 $
Schlumberger Private