Table 4.
Economic scenario.
| Variable/Parameter | Value | Unit |
|---|---|---|
| Oil price | 314.5 | USD/m3 |
| Oil production cost | 62.9 | USD/m3 |
| Water production cost | 6.29 | USD/m3 |
| Water injection cost | 6.29 | USD/m3 |
| Investment in drilling and completion of horizontal well | 61.17 | 103 USD/m |
| Investment in connection (well-platform) of horizontal well | 13.33 | USD millions |
| Investment in drilling and completion of vertical well | 21.67 | 103 USD/m |
| Investment in connection (well-platform) of vertical well | 13.33 | USD millions |
| Investment in platform | Equation (1) | USD millions |
| Abandonment cost (% investment on drilling and completion) | 8.20 | – |
| Annual discount rate (%) | 9.00 | – |
| Corporate tax rate (%) | 34.00 | – |
| Social taxes rates – charged over gross revenue (%) | 9.25 | – |
| Royalties rate – charged over gross revenue (%) | 10.00 | – |