ComboCurve: V33 Release Economic Validation Report (03/16/2023)

ComboCurve: V33 Release Economic Validation Report (03/16/2023)

To guarantee economic results are consistent between updates, ComboCurve generates a variance report between the current version and the soon to be released version.  To create this report, over 2,200 unique cases are run to evaluate all possible inputs across the economic models to ensure that there have not been any unintentional changes in the calculations.  This release does not contain any updates that change any economic calculations. 
Line Item

Variance

Gross Oil Well Head Volume (MBBL)

0.00%

Gross Gas Well Head Volume (MMCF)

0.00%

Gross Water Well Head Volume (MBBL)

0.00%

Gross Oil Sales Volume (MBBL)

0.00%

Gross Gas Sales Volume (MMCF)

0.00%

Gross NGL Sales Volume (MBBL)

0.00%

Net Oil Sales Volume (MBBL)

0.00%

Net Gas Sales Volume (MMCF)

0.00%

Net NGL Sales Volume (MBBL)

0.00%

Net Oil Revenue (M$)

0.00%

Net Gas Revenue (M$)

0.00%

Net NGL Revenue (M$)

0.00%

Total Net Revenue (M$)

0.00%

Total Variable Expense (M$)

0.00%

Total Fixed Expense (M$)

0.00%

Total Expense (M$)

0.00%

Total Severance Tax (M$)

0.00%

Ad Valorem Tax (M$)

0.00%

Total Production Tax (M$)

0.00%

Total Net Tangible Investment (M$)

0.00%

Total Net Intangible Investment (M$)

0.00%

Total Net Investment (M$)

0.00%

10% Discount Total Net CAPEX (M$)

0.00%

15% Discount Total Net CAPEX (M$)

0.00%

Total Gross Investment (M$)

0.00%

NPI Cash Flow (M$)

0.00%

Net Operating Income (M$)

0.00%

10% Discount Net Operating Income (M$)

0.00%

15% Discount Net Operating Income (M$)

0.00%

Before Income Tax Cash Flow (M$)

0.00%

10% Discount Cash Flow (M$)

0.00%

15% Discount Cash Flow (M$)

0.00%

Taxable Income (M$)

0.00%

State Income Tax (M$)

0.00%

Federal Income Tax (M$)

0.00%

After Income Tax Cash Flow (M$)

0.00%

10% After Income Tax Discount Cash Flow (M$)

0.00%

15% After Income Tax Discount Cash Flow (M$)

0.00%

After Tax Income Undiscounted ROI (ratio)

0.00%

10% After Income Tax Discount ROI w/ Discounted CAPEX (ratio)

0.00%

15% After Income Tax Discount ROI w/ Discounted CAPEX (ratio)

0.00%

10% After Income Tax Discount ROI w/ Undiscounted CAPEX (ratio)

0.00%

15% After Income Tax Discount ROI w/ Undiscounted CAPEX (ratio)

0.00%

After Tax Income IRR (%)

0.00%

After Income Tax Payout Duration (months)

0.00%

10% After Income Tax Discount Payout Duration (months)

0.00%

15% After Income Tax Discount Payout Duration (months)

0.00%

Econ Well Life (years)

0.00%

Oil Scenario Risk Factor (%)

0.00%

Gas Scenario Risk Factor (%)

0.00%

NGL Scenario Risk Factor (%)

0.00%

Drip Condensate Scenario Risk Factor (%)

0.00%

Water Scenario Risk Factor (%)

0.00%

Oil Forecast Risk Factor (%)

0.00%

Gas Forecast Risk Factor (%)

0.00%

Water Forecast Risk Factor (%)

0.00%

Oil BOE Conversion (BBL/BOE)

0.00%

Wet Gas BOE Conversion (MCF/BOE)

0.00%

Dry Gas BOE Conversion (MCF/BOE)

0.00%

NGL BOE Conversion (BBL/BOE)

0.00%

Drip Condensate BOE Conversion (BBL/BOE)

0.00%

Undiscounted ROI (ratio)

0.00%

10% Discount ROI w/ Discounted CAPEX (ratio)

0.00%

15% Discount ROI w/ Discounted CAPEX (ratio)

0.00%

10% Discount ROI w/ Undiscounted CAPEX (ratio)

0.00%

15% Discount ROI w/ Undiscounted CAPEX (ratio)

0.00%

IRR (%)

0.00%

Payout Duration (months)

0.00%

10% Discount Payout Duration (months)

0.00%

15% Discount Payout Duration (months)

0.00%

GOR (CF/BBL)

0.00%

WOR (BBL/BBL)

0.00%

Water Cut (%)

0.00%




    • Related Articles

    • ComboCurve: V35 Release Economic Validation Report (11/7/2023)

      11.7.2023 v35 Release Economic Validation Report To guarantee economic results are consistent between updates, ComboCurve generates a variance report between the current version and the soon to be released version. To create this report, over 2,200 ...

    • ComboCurve: V34 Release Economic Validation Report (7/19/2023)

      To guarantee economic results are consistent between updates, ComboCurve generates a variance report between the current version and the soon-to-be-released version. To create this report, over 2,200 unique cases are run to evaluate all possible ...

    • ComboCurve: V36 Release Economic Validation Report (4/13/2024)

      Economic Validation Report To guarantee economic results are consistent between updates, ComboCurve generates a variance report between the current version and the soon to be released version. To create this report, over 2,500 unique cases are run to ...

    • ComboCurve: V32 Release Economic Validation Report (11/10/2022)

      To guarantee that economic results are consistent between updates, ComboCurve generates a variance report between the current and soon-to-be-released versions.  To create this report, over 1,500 unique cases are run to evaluate all possible inputs ...

    • ComboCurve: Economic Validation Report (12/06/2022)

      To guarantee that economic results are consistent between updates, ComboCurve generates a variance report between the current and soon-to-be-released versions.  To create this report, over 1,500 unique cases are run to evaluate all possible inputs ...