Shale Gas Argentina - A Systems Dynamic Approach.pdf
-
Upload
johnpmaxwell86 -
Category
Documents
-
view
224 -
download
0
Transcript of Shale Gas Argentina - A Systems Dynamic Approach.pdf
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 1/33
SHALE GAS IN ARGENTINA
A SYSTEM DYNAMICS APPROACH
Natalie Ballew, Kumar Das, Jeanne Eckhart, Stephen Hester, Reed Malin, John Maxwell, & Colin Meehan
Decision Pathways, Fall 2012
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 2/33
1
Abstract
A premier hydrocarbon formation, Argentina's Vaca Muerta shale play has estimated recoverable
reserves of 741 million barrels of oil and 4.5 trillion cubic feet of natural gas. Though a material
contribution to any nation's petroleum reserves, Argentina's development of newly identified
shale resources is especially important to offset, or even reverse, the nation's declining domestic
energy production and debilitating energy trade imbalance. Growing reliance of fuel imports
from Bolivia and Trinidad are the result of inadequate infrastructure investment, discouraging
development policy, and low-set price controls. Due to trends toward nationalism and the recent
expropriation of foreign assets, Argentina will struggle to exploit its shale resources
independently and may be forced to leverage the expertise and capital of multinational firms.
To analyze both the impact to the Argentine economy and potential profitability for
multinationals, we determined the key variables involved in developing the Vaca Muerta and
incorporated them into a system dynamics model. Outputs include net profits, jobs created, and
tax revenue generated. Among the components used in the model's 24-year run-time are
available geological findings from actual test wells in the region, extensive cost data from shale
formations throughout the United States and Eastern Europe, current Argentine tax code and
regulatory constraints, and commodity prices adjusted annually through probabilistic methods.
Certain variables, such as the degree local and federal governments incentivize production and
the number of wells drilled, are modifiable by the user. In spite of an upfront infrastructure cost
of $500 million, the user's ability to manipulate several variables, and the complex interaction
between the system's numerous random and looping variables, the model consistently yields
multibillion dollar profits provided a reasonable number of wells drilled. Lack of data and the
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 3/33
2
inherent difficulty of predicting public policy limit the model's accuracy, but it serves as a useful
tool in gauging the feasibility and challenges associated with developing the Vaca Muerta.
Keywords: system dynamics, natural gas, energy policy
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 4/33
3
1. Introduction
Argentina has a long history of gas use; in fact, a coal gas distribution system lit the city of
Buenos Aires in 1856 (Maciel, 1992). Natural gas comprises nearly half of total energy
consumption and about one-third of electrical power. For most of its history, Argentina was
relatively self-sufficient when it came to the production of natural gas. However, domestically
produced gas has declined 10% since peaking in 2006 as demand has risen by greater than 20%
over the same period (EIA, 2012). From 2008 to 2011, the volume of imported liquid natural gas
(LNG) increased by 900% at a price of $15 per million British thermal units (MMbtu),
contributing to a large deficit in the energy trade balance (Gerold, 2012).
In 2009, the world’s fourth largest shale play, the Vaca Muerta formation, was discovered
in the Neuquén Basin in western Argentina. Development of these reserves has the potential to
radically impact the nation’s economy, integration with global markets, and geopolitics. If fully
developed, based on estimates by Exxon, Chevron, and YPF1, oil and natural gas produced from
the Vaca Muerta shale formation could meet Argentina’s energy needs for over fifty years.
Development, however, requires a seismic shift in national policy on multiple fronts and a
multibillion-dollar infusion of capital and expertise from international firms (Gonzalez, 2012).
In spring of 2012 Repsol, a Spanish oil and gas company with operations in Argentina,
had its ownership stake in YPF partially seized (EIA, 2012) by the federal government. The
official rationale behind the expropriation was to pressure other oil companies to grow
production and penalize underinvestment (Ruano, 2012).
International oil and gas firms play a critical role in developing and implementing
advanced drilling and recovery techniques, in addition to providing the capital necessary for
1 Argentina’s state-controlled energy company
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 5/33
4
development. It is unlikely Argentina would efficiently produce petroleum and natural gas from
its shale formations without extensive involvement and support by foreign companies.
Argentina’s recent attitude toward international firms, such as Repsol, compromises the nation’s
ability to secure vital expertise and capital. Preserving an equitable environment and upholding
contracts with remaining energy companies is in sharp contrast to growing nationalistic
tendencies. Outside of the failure to attract sufficient investment, extraction rates from the Vaca
Muerta may fall short of expectations. Without long-term commitment from the Argentine
people, development will be at constant risk.
Despite massive production from the Barnett, Eagle Ford, and Marcellus in the United
States (U.S.), extracting hydrocarbons from shale formations is relatively new technology with
successful applications generally limited to the continental U.S. In contrast to conventional
reservoirs, recovery from low permeability and porosity rock of shale formations has not been
readily duplicated overseas (Carroll, 2012).
In efforts to create a usable tool for firms considering investment in the Vaca Muerta, we
use system dynamics modeling. Our model incorporates varying levels of foreign direct
investment (FDI), tax burden, and other variables multinationals consider illustrating their
impact on profitability. We first describe the past and present economic, political, and oil and gas
environments in Argentina to gauge the value of developing of the Vaca Muerta. Next, we
discuss the interactions, components, and structure of the system dynamics model created to
analyze the impacts of development. We close with model results and general recommendations.
2. Background
Development of the Vaca Muerta may have a profound effect on Argentine affairs. Recent
economic progress has increased energy demand by 35% since 1998, the year domestic oil
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 6/33
5
production peaked. Declining reserves and increasingly arduous policy have led to Argentina’s
current multibillion-dollar annual energy trade imbalance. While Argentina remains the top
producer of natural gas in South America, development of shale oil a viable solution to reversing
the nation’s downward hydrocarbon production trend (EIA, 2012). However, the current political
scene presents significant uncertainty to the future of development for the Vaca Muerta.
2.1. Politics
Argentina’s current political climate can best be described as turbulent. Since the
financial collapse in 2000, Argentina has struggled to regain political and economic stability.
The result has been increasingly nationalistic and protectionist economic policies. This has
included increased restrictions on foreign direct investment and imports of many essential goods,
which would be essential for any development. This section provides a brief overview of the
political constraints that will affect any development in the Neuquén basin.
2.1.1. Regulatory Structure
Argentina is a federal republic with 23 provinces; each province has its own set of
regulatory statutes. All provinces have their own legal structure, linked and in compliance with
the national constitution. From a development perspective, national projects such as
infrastructure or tax structures are set at the national level, whereas labor and environmental
regulations are a hybrid of local and federal agencies. Importantly, for exploitation of onshore
resources, the individual provinces handle the concession and permit process. (Bravo, 2009)
2.1.2. Recent History
Beginning in 1999 and continuing for nearly 3 years, Argentina experienced a complete
financial collapse. The country experienced hyperinflation and ultimately defaulted on its entire
foreign debt—the largest credit default in history. The legacy of this economic instability is still
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 7/33
6
highly present in Argentine politics. This extreme shift paved the way resurgence in nationalism
and a return to protectionist trade and economic development policies. This resurgence is
perhaps best understood through the political actors that emerged from this crisis—Nestor
Kirchner and his wife Cristina Fernandez.
Nestor Kirchner was elected to the presidential office in 2003 and oversaw the most
significant part of the financial recovery. Under his tenure, the Argentine economy stabilized
and began to add significant jobs in the industrial and agricultural sectors. Key to this was
government support of Import Substituting Industrialization—a strategy whereby strong barriers
and taxes are placed on imports of specific goods in order to force purchases of local equivalents.
Following his death in 2007, Nestor Kirchner was succeeded by his wife, who continued to
implement similar economic strategies. Since 2010 the Fernandez government has more
aggressively applied these tactics. In June of 2012, the government levied a new 14% tariff on all
capital goods imported into the country (Morales and Castilla, 2012). This accompanies an
already existing list of some 600 specific goods—including high-tech products like computers—
that have specific import restrictions. These actions have led to lawsuits against the Argentine
government in the World Trade Organization.
These protectionist policies have been implemented largely on the back of a wave of
popular support and nationalistic political sentiments. The center-left leaning Fernandez has, for
most of her first and second terms, enjoyed high approval ratings. She was easily reelected to a
second term, however since her reelection she has faced public scrutiny as inflation continues to
rise and many fear a repeat of the financial disaster of 2001. In the face of this increased scrutiny
and pressure—both from within and abroad—Fernandez has stuck with her policies and driven
an even harder nationalistic line. This has manifested itself through international sparring over
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 8/33
7
the contested Falkland Islands and most recently the re-nationalization of YPF—the former
National Oil Company.
This nationalist political discourse has had major impact on the growing Argentine
energy sector. Though the Falklands conflict has its roots in the abortive armed struggle between
the UK and Argentina, recent offshore oil discoveries have upped the stakes for political control
of the island (Milmo, 2012). But most importantly the re-nationalization of YPF means that the
Argentine state has directly invested itself in growing and promoting the country’s oil and gas
reserves. This expropriation—which was met with popular approval at home and nearly
universal condemnation internationally—will ultimately place the responsibility and impetus for
development of the Vaca Muerta field in the central government’s hands. The Fernandez
government now has the difficult task of enticing the same foreign investors that have been
suffering under import restrictions to support YPF.
2.2. Economics
Argentina historically produced oil and gas through state owned companies, YPF and
Gas del Estado. In the 1980s and 1990s, modest reforms took place in the oil and gas industry.
First, service contracts allowed upstream companies to either participate or pay commitment
contracts. Between 1985 and 1990, Argentina allowed for a tax stabilization scheme during
which 76 contracts were signed (Maciel, 1992). In 1992, the gas market was partially
deregulated, leading to the privatization of Gas del Estado (Ennis, 2003). The natural monopoly
of gas utilities was divided into four areas: production, local distribution, long-range distribution,
and commercialization. The distribution systems were not privatized but production and
commercialization were. A gas regulator, ENARGAS, was created to regulate the distribution
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 9/33
8
system and retail side of the gas market (Ennis, 2003, Ponzo et al. 2010). Repsol became the
largest shareholder of YPF in the years after denationalization (Herrera and Garcia, 2003).
This fragmentation negatively impacted gas market functionality as oil and gas
production declined. Argentina previously prided itself on maintaining a robust domestic energy
industry and for successfully exploiting its resources. From 1971 through 2004, Argentina
increased overall production by about 725%. In 2004, natural gas production peaked at
1,892,272,637 MMBtu. From 2006 through 2011, production continued to fall and by 2011 was
down over 10% from peak production. Natural gas demand continued to grow about 2% per year
as GDP grew at 7% (IEA, 2012)
2
.
The aforementioned supply and demand imbalance was remedied through imports from
Bolivia and Trinidad (EDI, 2012). Gas imports increased from 3,354,502 MMBtu in 2003 to
273,168,720 MMBtu in 2011, an increase of 800%. Amplified reliance on imports shifted the
energy component of the trade balance negative; a major change from Argentina’s historical
precedent (Gerold, 2012). Besides electricity consumption, other top sectors of natural gas
consumption are industrial and residential, which use 28% and 24%, respectively (EIA, 2012).
Energy production is often a chief economic driver for countries endowed with substantial
resources. The inverse also holds true; significant constraints on economic growth may occur if
demand is met by costly fuel imports. Argentina was a net hydrocarbon exporter until 2004 when
supply disruptions foreshadowed the extent of declining production. Inadequate natural gas
supplies interrupted electricity generation and industrial sectors (Recalde, 2011). Proper
development of the Vaca Muerta shale formation may lead to an increasing production of natural
gas and economic stabilization.
2 In our model we assume a constant GDP. See Appendix C.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 10/33
9
Figure 1: Argentina data from 1971 to 2010. From top left across then bottom left across: (a) GDP growth, (b) Population increase, (c) Natural gas production and imports vs. exports, and Crude oil production and imports vs. exports (Data from EIA, 2012)
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 11/33
10
Another important aspect of the economic situation for the natural gas industry in
Argentina is price controls initiated during the financial crisis in 2001 and 2002 (EIA, 2012,
Ponzo et al. 2011). The policy was designed to put downward pressure on prices and alleviate the
extreme inflation in the post-crisis period. The cap on gas prices was set at $2.50 per MMBtu
and kept prices low in many areas. Following the initial success, however, the lack of incentives
for producers caused debilitating gas shortages during peak demand periods. Winter and summer
extremes usually coincided with insufficient supplies (EIA, 2012, Gonzalez, 2012).
Though only initial development has begun in Vaca Muerta, there has been a great deal
of speculation as to the potential economic impact of the field. The level of this impact will
largely depend on the investment by foreign firms, government infrastructure build-up, and
actual productivity of new wells. Because of this uncertainty, Argentina and its potential partners
are looking to analogues in the U.S. where similar booms have occurred. Using metrics in
relation to the Marcellus shale in Pennsylvania, the Vaca Muerta formation could have
immediate impacts ranging in the tens of billions of dollars (Considine et al., 2011).
2.3. Oil and Gas
The discovery of the Vaca Muerta formation significantly increased oil and natural gas
reserves in Argentina. Estimates vary, but according to the Energy Information Administration
(EIA), Argentina has approximately 2.5 billion barrels of oil in proven reserves, with the
Neuquén basin containing 25%; this region is the second most productive oil province in
Argentina. Figure 1 illustrates the vast natural gas resources in Argentina and the extent of the
Neuquén Basin. The Vaca Muerta shale formation is predicted to have about 741 million barrels
of recoverable oil. Proven natural gas reserves in Argentina are nearly 13.4 trillion cubic feet,
despite a 50% decrease from ten years ago. 42% of proven and 50% of recoverable gas reserves
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 12/33
11
are in the Neuquén basin. With an estimated 4.5 trillion cubic feet of recoverable natural gas, the
Vaca Muerta is among the most promising formations in Argentina’s history (EIA, 2012).
Figure 2: Shale gas resources in Argentina (EIA ,2012)
2.4 Infrastructure: transportation, energy, and utilities
Infrastructure and its expansion are essential for supporting hydrocarbon production.
Road transport is the major means of transportation in Argentina. About 30% of Argentina’s
200,000 km of roadways are paved and 80% of cargo is transported via roads. Recently, bids
have been submitted for highway construction in the Neuquén province (BMI, 2012a). Rail
transport is also a key element of Argentina’s infrastructure. The nation’s length of operating
track has declined from its peak shortly after World War II, but still serves over 500 million
passengers annually. Swedish construction company, Skanska, is scheduled to complete a project
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 13/33
12
extending the railway line between Neuquén and Port of Bahia Blanca. (BMI, 2012a). 25.2
million tons or 12.5% of all freight was transported via rail in 2007. Modernization efforts are
lowering costs, raising efficiencies, and increasing total rail capacity (INDEC, 2010). A well-
functioning rail system will aid the movement of heavy machinery and personnel essential to
develop the Vaca Muerta.
In response to the adverse effect inadequate infrastructure and resource development has
on its economy, the Argentinean government recently allocated $4 billion towards construction
of gas pipelines and a re-gasification plant. Plans are also in place to build additional power
plants and further diversify energy resources. These investments are beneficial but will not solve
Argentina’s larger problem of insufficient domestic energy production and the resulting energy
trade imbalance (BMI, 2012b).
The fluctuating presence of U.S. oil and gas majors ExxonMobil, EOG Resources, and
Apache, and others has also alleviated infrastructure constraints (Morris, 2012). Apache plans to
spend significant funds in 2012 for drilling and development of formations in Neuquén Basin. In
recent developments, YPF and Chevron have reached an agreement to develop shale gas
formations in Argentina. YPF plans to invest $7 billion annually through 2017 to increase
hydrocarbon production. (BMI, 2012b).
3. Methodology
To fully incorporate the complex interactions relevant to developing the Vaca Muerta
formation, we use a system dynamics approach. The model seeks to understand the development
of the Vaca Muerta over a twenty four-year period, incorporating variables pertaining not only to
the formation’s geology and drilling parameters but also the political and economic environment.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 14/33
13
To create a model we used Forio, an online software that allows users to create
simulations using a system dynamics methodology. Forio allows input of variables, properties,
and decisions using straightforward language. The end product is an online simulation through
which players can explore the modeled system. This kind of simulation can aid firms and
governments in determining whether development in the Vaca Muerta is worthwhile.
First, each group member created an initial model of how we envisioned key variables
interacting (see appendix for the drawn out images). We analyzed the individual models as a
team to determine where each overlapped and what new interactions emerged from the
collective. This method proved effective in considering the system from several perspectives
given each member of the team differs in background. The interdisciplinary nature of our group,
consisting of geologists, economists, and policy makers, was vital toward modeling the
complexity of developing the Vaca Muerta.
Figure 3: Initial conceptual model progress
Next, we identified key variables and decisions and established the initial relationships of
the model within Forio. Throughout the coding process we evaluated the logic and feasibility of
outputs. From this iterative process we added micro-interactions or sub modules to create a more
nuanced and dynamic model. Final primary components include the following:
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 15/33
14
TotalInfrastructureCost , TotalCost , TotalProfit , generated TaxRevenue, and ImportRegulation.3
Each consists of multiple sub modules; for instance, total profit interacts with nine other
components.
Figure 4: Model interactions in Forio
3.1 Model Structure
Forio allows iterative programming; we used one-year increments between 2012 and
2036. Key to system dynamics modeling, variables can store past calculations and engage in
loops. Model behavior is structured in such a way that users can alter certain variables (decision
variables, such as tax regime) prior to simulation. In addition, the number of wells (the
determining factor in production rates and subsequently profitability, is modifiable at each step
in the simulation.
3.2. Assumptions
To create a manageable model and because of limited access and existence of
information, we made assumptions concerning the formation geology, the oil and gas industry,
3 See Appendix A for more information on variables and decision variables used in the model.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 16/33
15
the costs of development and production, and the policies of the Argentine government. All
projections, however, are rooted in generally well-documented activities related to shale
production and exploration throughout the United States and Poland.4 It is not possible to cover
all variables and associated assumptions in detail here, but we made significant efforts to deal
with uncertainty and improve model reliability. For instance, projected commodity prices are
treated as random variables constrained by the historically accurate commodity costs from data
going back several decades. Over the 24-year period the model simulated, probabilistic
approaches were implemented when possible. We determined this method optimal in dealing
with uncertainty given the availability of sufficient historical data to calculate dependable
figures.
3.2.1. Formation Geology
For the simplicity of our model, we assume the Vaca Muerta formation is a uniform
reservoir with no variability in production across different wells. Given the already limited
information on the topic, our model does not account reserve growth in either oil or gas reserves
in the Vaca Muerta; the life of the Vaca Muerta formation is complete when all estimated
reserves are extracted. We assume annual declination rates of 77% and 89% (Swindell, 2012) for
natural gas and associated liquids respectively. Rates change over time, but given the model’s
time horizon, the impact on outcomes is minimal in comparison to the complexity of modeling
more accurate and time-sensitive decline curves.
Because of limited exploratory data, our model assumes no existing active wells in
formation. Given the size of estimated reserves, the development of a few wells should not
meaningfully alter the model’s results. For the wells we add in our model, we assume vertical
4 Poland has had recent experience with a similar production scenario (rural and undeveloped region) as the VacaMuerta.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 17/33
16
wells and horizontal wells produce the same amount of oil and gas. We found wells in shale
formations across the U.S. produce 100 to 600 barrels of oil per day and 500 to 6000 MMBtu of
natural gas. Therefore, oil production for wells in this model is 350 barrels per day and we
agreed upon an equivalent gas capacity of 1,944 MMBtu per day (Seeley, 2012). The model’s
time horizon and nature of its outputs allows us to assume oil and gas are extracted
simultaneously. Annual well capacity estimation assumes 365 days in a year. In the code,
estimated means recoverable reserves and liquids means only oil, not natural gas liquids. Figures
within the model are estimations of recoverable oil and gas reserves; a significant increase in the
recoverability factor or rate would necessitate minor model adjustments.
3.2.2. Costs
The cost structure used in the model is vital to determine reliable profitability numbers
and realizes several objectives. First, variables adjust to project size, which is achieved by
focusing expenses down to the individual well level. This design allows model outputs, such as
profitability, to adjust automatically if number of wells changes. Second, the cost structure
incorporates available data while minimizing the impact of any individual presumption. Data
comparable to what U.S.-based oil companies regularly provide on their operations is not widely
available on Argentina’s existing oil production. Specific cost estimates for developing the Vaca
Muerta shale formation do not exist. Our approach was to leverage the significant volume of data
on existing shale projects and fit it to the Vaca Muerta’s geology and geography while
accounting for Argentina’s infrastructure and domestic resources in the areas of heavy
equipment, labor costs, and supply, as well as the pace of development.
Activity in the Barnett, Eagle Ford, Marcellus, and other shale plays in the U.S. offer
insight into well completion time frames, decreases in production costs over time, well pattern
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 18/33
17
density, infrastructure constraints and their effect on development, among other factors. Per well
development costs began in the $8-13 million range and plateau at the $2.5-5 million depending
on firm and location (Cowan, 2011). This array of data from years of quarterly earnings reports
helped us identify the majority of cost variables and trends in how they changed over time.
Announcements made by firms following the first series of wells drilled in an area revealed
general consensus that drilling costs would decrease significantly, often by 50%, within the 24
months after initial drilling (EOG Resources, 2004). Crew and equipment relocation costs, road
building, and economies of scale contribute to this phenomenon. Given many of these
projections occurred in 2007 and 2008 as shale development accelerated, we were able to
confirm these forecasts and establish a reliable cost decline curve. Within the code, primary cost
variables include TotalInfrastructureCost , PerWellDrillingCost , and TotalDrillingCost . These
variables are affected by diverse circumstances, such as GeneralInflationRate, TaxRegime, and
an initial infrastructure cost of $500 million.5
Many parameters of Vaca Muerta formation development, however, cannot be accurately
estimated using data from existing projects. For instance, there is no way to ascertain if logistical
costs and expediency are comparable. Even relatively unpopulated regions of the continental
U.S., such as North Dakota and Wyoming, have access to multiple interstate highways connected
to the rest of the country. Specialized labor and most equipment is available domestically, if not
locally. Argentina’s comparably smaller oil sector would need infusions of foreign personnel and
equipment to fully develop a shale play of Vaca Muerta’s magnitude. No comparable situation
exists to help predict the logistical, and potentially more important, political complications
multinational firms would likely encounter. Many of the same firms interested in the Vaca
5 Water is not considered a development cost or limitation to development; for our purposes we assume free and abundant water.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 19/33
18
Muerta, such as ExxonMobil and Statoil, experimented in Poland’s recently discovered shale
reserves. If Exxon’s experience in Poland is any indication, local population and transportation
issues will be major hurdles (Carroll, 2011). Argentina’s current political environment magnifies
these risks considerably. Development costs averaged $11 million per well and upfront
infrastructure costs are an estimated $500 million. In the model, we use this upfront costs based
on the conditional similarities between the Poland’s shale play and the Vaca Muerta (Carroll,
2011).
3.2.4 Policies
We assume that despite the vast area the Neuquén Basin covers, there will be consistent
regulatory statutes across the region. Our model includes several policy choices regarding
potential policy options at the federal and local levels. These options include tariffs on imported
equipment, taxes on profits generated by foreign investments and local incentives to encourage
local economic development resulting from well-drilling activities. Policy options are decisions
made by the user. Import regulation impacts the cost of drilling and infrastructure as a tariff on
imported equipment. Tax regime is a reflection of both the level of acceptance of foreign
investment and domestic performances regarding resource protection; this influences tax
revenue. Local tax incentives reflect local community willingness to support development; this
directly affects per well drilling cost. Policy options are informed by existing regulation and
current discussion regarding the development of natural gas in Argentina (Ernst and Young,
2010)
In the case of tariffs on imported equipment the user may select a business as usual
scenario which marginally increases the cost of drilling and infrastructure based on increased
equipment costs; the decreased regulation scenario reduces this impact to a lesser degree; the
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 20/33
19
tariff free scenario prices drilling and infrastructure costs at the baseline costs discussed
elsewhere in this paper. If the user chooses local incentives the per well drilling cost is reduced,
reflecting the benefit of local incentives.6
Another policy decision variable is federal tax policy, which may be seen as a reflection
of both the level of federal acceptance of foreign investment and domestic preferences regarding
resource protection. The tax rate is applied to total profit net of costs: the resource protection
scenario sets the highest rate, business as usual sets a moderate rate and opportunity sets the rate
at zero. These levels affect both the profitability of the venture and the domestic benefits of
permitting foreign production.
4. Model development
In an attempt to model the intricacies of this system we employed several of Forio’s
mathematical operations. To assess the long-term viability of resource production from shale
using decline curves, we used the stock function. This function enables the modeling of dynamic
flows (i.e. flows that change over time) to address this challenge.
The stock function is structured to begin with an initial value set by the user; in our
model this value is the initial number of wells multiplied by the initial annual well output for gas
and liquids. At each iteration of the model the user chooses whether to add additional wells and
any additional wells produce at the expected initial year production capacity. Flows accumulate
as wells are added, while production from old wells taper off quickly at the aforementioned rates,
reflecting the realistic pattern of production from shale resources.
6 See Appendix A for policy option values.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 21/33
20
The gas and liquids price in the model have been set to vary and float based on a
stochastic formula with a random number generator. This change in gas prices seeks to model the
variability that has existed within the Neuquén basin over the past ten year (Gerold, 2012). This
model price assumption is also replicated within the liquids products as well. There is literature
which supports the stochastic volatility to this type of modeling. As stated before, this model is
simply expressed and hopes to approach a mean-regression model, which can be approximated
over our model period. This stochastic behavior is also applied to domestic gas demand. 7
5. Results and Sensitivity Testing
The purpose of this model is to assist in decision making around the exploitation of the Vaca
Muerta Shale play and, as is the definition of a system dynamics model, there is no definitive
result from these types of models. To account for the lack of tangible results we conducted a
basic sensitivity test on a few potential common outcomes from running the model, trialing four
basic scenarios: Business as Usual (BAU), BAU with Tax Incentives, All incentives, and
Negative incentives. Each year it was assumed a static number of wells would be added,
meaning a flat linear growth of total well capacity in Vaca Muerta. Also, incentives were held
constant year-to-year, assuming a fixed policy path for development at the outset.
This sensitivity testing revealed the following results on the total net profit, as described
in Figure 4. With other factors held constant, Tax Incentives equal yielded the highest profit,
more than combining incentives. This result is surprising, given that Free Trade incentives were
perceived as being very important when constructing the model. Ultimately, raw taxes had a
greater effect on total profit than combinations of alternative incentives.
7 See Appendix B for a more detailed description of using the stock function and stochastic price volatility.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 22/33
21
Figure 4: Profit Scenarios Sensitivity Testing
6. Conclusion
The model’s output is centered on overall drilling profit from all drilling companies on
producing oil and natural gas from the Vaca Muerta shale formation. Aggregate profit is
independent of the number of firms involved but is constrained by the estimated recoverable
resources, a half-billion dollar up front infrastructure cost, taxes, foreign investment incentives,
domestic demand, export potential, commodity prices, a maximum of wells that can be drilled
during a given time period, and the rate of production, among other variables.
The model proved flexible in exploring basic macro scenarios and in all cases returned
positive profits; this is unsurprising given the nature of shale gas extraction and production. The
strength of this model is its ability to test multiple scenarios on a yearly basis—as the political
situation in Argentina is in a constant state of flux. While the removal of a tax incentive or a
trade barrier may have marginal impact (if programmed in at the beginning of analysis), if these
incentives fluctuate from year-to-year the total profit—and the total tax revenue—will be
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 23/33
22
affected. This is critical for international companies looking to invest and create risk profiles.
The total economic impact of development of Vaca Muerta is a multi-faceted problem;
the model presented here is a simplification for the purposes of identifying critical factors in
development. The purpose of the model is not to be comprehensive, but rather to provide
stakeholders with a baseline assessment of Vaca Muerta that highlights key economic indicators.
Through use of this model, stakeholders and investors can begin to evaluate the value of the field
and the varied approaches to its development available for selection.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 24/33
23
References
Bogan, J., 2009. The Father of Shale Gas. Forbes Online. [Internet].
BMI, 2012a. Argentina: Industry Forecast – Transport Q4 2012. Business Monitor International. [Internet].
Quarterly Report.
BMI, 2012b. Argentina Infrastructure Report Q4 2012. Business Monitor International. [Internet]. Quarterly Report.
Bravo, V. Sobre La Prorroga de las concesiones petroleras en la provincial de rio negro. Fundación Patagonia tercer
milenio. [Accessed 9 Dec 2012].
Carroll, J., 2012. Exxon Shale Failure in Poland May Lengthen Gazprom’s Shadow. Bloomberg. [Accessed 6 Dec
2012].
Considine, T., Watson, R., and Blumsack, S., 2011. The Pennsylvania Marcellus Natural Gas Industry: Status,
Economic Impacts and Future Potential. The Pennsylvania State University, College of Earth and Mineral
Sciences, Department of Energy and Mineral Engineering. [Internet]
Cowen, T., 2011. Costs for Drilling the Eagle Ford. Rigzone. [Accessed 6 Dec 2012].
Deng, S., 2000. Stochastic Models of Energy Commodity Prices and Their Applications: Mean-reversion with
Jumps and Spikes. University of California Energy Institute. Program on Workable Energy Regulation
(POWER) Working Paper-073.
EDI, 2012. Country Gas Profiles: Argentina. Energy Delta Institute. [Accessed 10 Dec 2012]. Available at
<www.energydelta.org/mainmenu/energy-knowledge/country-gas-profiles/argentina>.
EIA, 2012. "Argentina: Country Analysis Brief." Energy Information Administration. U.S. Department of Energy.
[Accessed 28 Nov 2012]. Available at <http://www.eia.gov/countries/cab.cfm?fips=AR>.
Ennis, H.M., Pinto, S.M., 2003. Privatization and Income Distribution in Argentina. The Effects of Privatization on
Income Distribution in Latin America Project. [Accessed 5 Dec 2012].
EOG, 2004. EOG Resources reports first quarter 2004 results, increases 2004 production growth targets, reduces
unit cost guidance and announces success in Texas Barnett Shale natural gas play. EOG Resources,
Houston [Accessed 13 Dec 2012]. Press Release.
Ernst & Young, 2010. Global Oil and Gas Tax Guide, 10-15. Ernst & Young’s Global Oil & Gas Center.
Forio, 2012. About Forio. [Accessed 21 Nov 2012]. Available at <forio.com/about-forio/>.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 25/33
24
Gerold, D.G., 2012. Argentina: E&P Business Status and Outlook. G&G Energy Consultants. Issue Brief.
Gonzalez, P., 2012. YPF said to Expect Approval to Double Argentine Gas Prices. Bloomberg. [Accessed 25 Nov
2012].
Gonzalez, P., Klump, E., 2012. Exxon Joins Chevron in Weighing Argentina Shale Deals, YPF Says
Bloomberg. [Accessed 6 Dec. 2012].
Herrera, C., Garcia, M., 2003. A 10 años de la prvatización de YPF – Análisis y consecuencias en la Argentina y en
la Cuenca del Golfo San Jorge. Centro Regional De Estudios Economicos De La Patagonia Central.
[Accessed 28 Nov 2012].
IEA, 2012. International Energy Agency Data Services, Paris. [Accessed 29 Nov 2012]. Available at
<www.iea.org>.
INDEC, 2010. Instituto Nacional de Estadística y Censos, Buenos Aires. Available in Spanish at
<www.indec.mecon.fov.ar>.
Maciel, R.N., 1992 Argentina: Privatisation of the natural gas industry. Energy & Nat. Resources 10, 371-79.
HeinOnline. [Accessed 27 Nov 2012].
Milmo, D., 2012. UK explorers struggle to strike Falklands oil. The Guardian , London. [Accessed 9 Dec 2012].
Morales, M. and Castilla, J., Argentine president slaps tariffs on capital goods. Reuters. [Accessed 9 Dec 2012].
Orihuela, R., 2012. Argentina Seizes Oil Producer YPF, as Repsol Gets Ousted. Bloomberg. [Accessed 27 Nov
2012].
Ponzo, R., Dyner, I., Arango, S., Larsen, E., 2011. Regulation and Development of the Argentinean Gas Market.
Energy Policy 39, 1070-079. [Accessed 27 Nov 2012].
Recalde, M., 2011. Energy Policy and Energy Market Performance: The Argentinean Case. Energy Policy 39, 3860-
868. [Accessed 26 Nov 2012].
Ruano, C., Stempel, J., 2012. Repsol sues Argentina over giant YPF seizure. Reuters. [Accessed 6 Dec 2012].
Seeley, R., 2012. YPF says Vaca Muerta shale could produce 300,000 b/d in 10 years. The Oil Daily. [Internet].
Schwartz, E.S., 1997. The Stochastic Behavior of Commodity Prices: Implication for Valuation and Hedging. The
Journal of Finance LII (3), 923-973.
Swindell, G.S., 2012. Eagle Ford Shale: An Early Look at Ultimate Recovery. Society of Petroleum Engineers.
Presentation at the SPE Annual Technical Conference.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 26/33
25
Appendix A: Table of key variables used in the model code
Variable Name Type8
Description
ImportRegulation D
Policy option selected by user, user selects different levels on tariffsof important drilling and pipeline equipment. Business as usual
increases cost of drilling and infrastructure by 5%. Decreased regulation reduces this impact to 1.5%. Tariff free prices drilling and infrastructure costs at the baseline costs.
LocalTaxIncentive DPolicy option selected by user, allows user to reduce the price of welldrilling by 2% through local incentives.
TaxRegime D
Policy option selected by user, includes stringent Resource
Protection (30% tax), Business as Usual (15% tax) and Opportunity (0% tax). These levels affect both the profitability of the venture and the domestic benefits of permitting foreign production. Tax isimposed on all profits.
WellstoAdd D Number of wells added each year by user
DeclineGasCurve V Gas production decline rate for a single well
DomesticGasDemand V Modeled stochastically, based on historical demand
EstimatedGasResource V Total estimated resource, declines annually as production grows
ExportPrice V Price paid for exported gas
GasProduction VAnnual amount of gas produced, a function of production from newwells drilled in the current year and last year's production with thedecline rate applied
GeneralInflation V Inflator applied to per well drilling cost
PerWellDrillingCost V Cost to drill a single well
TotalAfterTaxProfit VA function of domestic and export revenues, drilling and infrastructure costs, with the selected TaxRegime applied
TotalDrillingCost V PerWellDrillingCost *WellstoAdd
TotalInfrastructureCost VEstimated cost of pipelines and other infrastructure needs to supportoil and gas production
WellGasCapacityYear VEstimated production capacity of a gas well in the first year of production
8 V indicates a variable. D indicates a decision variable, changeable by the user during model simulation.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 27/33
26
Appendix B: Expanded description of applying STOCK function and floating commodity prices
STOCK :
The STOCK function is structured to begin with an initial value set by the user; in our model this
value is the initial number of wells multiplied by the initial annual well output for gas and
liquids. At each iteration of the model the user chooses whether to add additional wells or not;
any additional wells produce at the expected initial year production capacity. Total production
for that year is the combination of the initial or previous year’s production, and the production
from wells added in the current year. Through the STOCK function the total production for the
current year, n, is multiplied by the decline rate and used as the prior year production for the year
n+1. As wells are added these flows accumulate, while production from old wells taper off
quickly, reflecting the real life pattern of production from shale mineral resources.
Floating gas prices:
The gas and liquids price in the model have been set to vary based on a stochastic formula with a
random number generator. For example, in the model, the gas price is set at $5.2 per MMBtu, the
price quoted in a G&G assessment for gas delivered to the at Neuquén province. The initial part
of the formula is: V GasPriceInitial = 5.2. The next part of the price formula operates under the
assumption of a forward price curve; the prices going forward are set to a percentage change in
each year. This is given by: V GasPrice = NORMINV ( RANDBETWEEN (0,1),1.2,.5)*
GasPriceInitial. The mean price change is 20% with a standard deviation of 50%. This change in
gas prices seeks to model the variability that has existed within the Neuquén basin over the past
ten years (Gerold 2012). The price assumption is also replicated within the liquids products.
Literature supports the stochastic volatility to this type of modeling. Schwartz (1997) and
Deng (2002) present more complex models of stochastic volatility than our model. As Deng
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 28/33
27
states: “…several mean-reversion jump-diffusion models…describe spot prices of energy
commodities that may be very costly to store. I incorporate multiple jumps, regime-switching
and stochastic volatility into these models in order to capture the salient features of energy
commodity prices due to physical characteristics of energy commodities.” This underlies aspects
of our intent to set price initially and allow for volatility and variability in future projections of
crude oil and natural gas prices. The mean regression is established in our model by
incorporating a percentage change on a year-to-year basis rather than trying to project a direct
price for several years into the future, which, with large standard deviations, would lead to
negative prices. As stated before, this model is simply expressed and hopes to approach a mean-
regression model that can be approximated over the model time-span.
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 29/33
28
Appendix C: Model Code in Forio Language
########### Nat ur al Gas Devel opment Model ########
###################################
# Model proper t i es
M St ar t Ti me = 2012 M EndTi me = 2036
M Ti meStep = 1
M Execut eDeci si onI mmedi atel y = TRUE
###################################
R Resource = Gas, Li qui ds
#### Model Deci si ons ####
D Wel l sSt ar t = 10
V I ni t i al Numberof Wel l s = Wel l sSt ar t
D Wel l st oAdd = 0
V NoMor eWel l s = I f ( Est i matedGasResour ce <= 0, 1, 0)
V Numberof Wel l s = STOCK ( Wel l st oAdd, I ni t i al Numberof Wel l s)
P Numberof Wel l s. Label = Wel l s
P Numberof Wel l s. Deci si onMi n = 0
P Numberof Wel l s. Deci si onMax = 500
D Decl i neGasCurve = 0. 77
D Decl i neLi qui dsCur ve = 0. 89
D Pr i ce[ Resource] = {2. 5, 8}
V GasPri ceI ni t i al = 5. 2
V GasPri ce = NORMI NV( RANDBETWEEN( 0, 1) , 1. 2, . 5) * GasPri ceI ni t i al
P GasPr i ce. Label = USD
V Li qui dsPri ce = NORMI NV( RANDBETWEEN( 0, 1) , 8, 10)
P Li qui dsPr i ce. Documentat i on = www. f orbes. com/ 2009/ 07/ 16/ george- mi t chel l -
gas- busi ness- energy- shal e. ht ml , www. sl i deshar e. net / Mar cel l usDN/ t he-
economi c- i mpact - of - t he- val ue- chai n- of - a- mar cel l us- shal e- wel l
P Li qui dsPr i ce. Label = USD
D Expor t Pr i ce[ Resource] = {10, 0}
P Expor t Pr i ce. Label = USD
D TaxRegi me = I F( Resour cePr otect i on,
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 30/33
29
I F( Bi zUsual Tax,
I F( FI Opp, 1, 0) ,
0) ,
0)
V Resour ceProt ect i on = 0. 7
V Bi zUsual Tax = 0. 85
V FI Opp = 0. 98
# Thi s i s i nt ended t o be a t ax on al l pr of i t s t o r ef l ect publ i c pol i cy
D I mport Regul at i on = I F(Tar i f f Free,
I F( DecReg, I
F( Bi zUsual Reg, 1, 0) ,
0) ,
0)
V Tar i f f Fr ee = 1. 00 V DecReg = 1. 5
V Bi zUsual Reg = 1. 75 # Thi s i s a tax on i mpor t ed equi pment as ref l ected i n t he cost of
i nf r ast r uctur e bel ow
D Local TaxI ncent i ve = I F( I ncent i ves,
I F( NoI ncent i ves, 1, 0) ,
0)
V I ncent i ves = 0. 98
V NoI ncent i ves = 1 # l ocal i ncent i ves f or l ocal i t i es t o pr ovi de housi ng, et c. ; i ncent i ve t hat
onl y ef f ect s t he per wel l cost
D I ni t i al Domest i cGasDemand = 1600000000
D Domest i cLi qui dsDemand = 100000
#t hese number s ar e i n t he r i ght uni t s ( bar r el s/ day)
V RandomDemandFact or = RAND
V DemandGr owt h =NORMI NV( RANDBETWEEN( 0, 1) , 0. 03, 0. 08)
V GasDemand = I ni t i al Domest i cGasDemand * DemandGr owt h
V Li qui dDemand = Domest i cLi qui dsDemand * DemandGr owt h
#Randomi zi ng demand
D Gener al I nf l at i onRat e = 0. 02
### I nput Var i abl es ###
V Wel l Li qui dsCapaci t yDay = 350 * ( Wel l st oAdd)
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 31/33
30
P Wel l Li qui dsCapaci t yDay. Label = Bar r el s/ day
P Wel l Li qui dsCapaci t yDay. Documentat i on = go. gal egr oup. com/ ps/ i . do?act i on=
i nt er pr et &i d=GALE%7CA282514322&v=2. 1&u=t xshracd2598&i t =r &p=AONE&sw=w&aut h
Count
V Wel l GasCapaci t yDay = 1944 * ( Wel l st oAdd)
P Wel l GasCapaci t yDay. Label = MMBtu/ day V Wel l Li qui dsCapaci t yYear = Wel l Li qui dsCapaci t yDay * 365
P Wel l Li qui dsCapaci t yYear. Label = Bar r el s/ year
V Wel l GasCapaci t yYear = Wel l GasCapaci t yDay * 365
P Wel l GasCapaci t yYear . Label = MMBtu/ Year V Domest i cGasDemand = STOCK ( DemandGr owt h*Domest i cGasDemand, I ni t i al Domest i cG
asDemand) #These f unct i ons det ermi ne the annual wel l out put of gas & l i qui ds based on
dai l y out put
V Per Wel l Dr i l l i ngCost = STOCK ( Gener al I nf l at i onRat e*Per Wel l Dr i l l i ngCost , I ni t l
Per Wel l Dr i l l i ngCost ) * Local TaxI ncent i ve
V I ni t i al Per Wel l Dr i l l i ngCost = 9000000
P Per Wel l Dr i l l i ngCost . Label = USD
P Per Wel l Dr i l l i ngCost . Documentat i on = www. f orbes. com/ 2009/ 07/ 16/ george-
mi t chel l - gas- busi ness- energy-
shal e. ht ml , shal e. t ypepad. com/ haynesvi l l eshal e/ dr i l l i ng-
cost s/ , i nf o. dr i l l i ngi nf o. com/ urb/ barnet t / , www. i nvest opedi a. com/ st o
ck- anal ysi s/ 2009/ dri l l i ng- and- compl et i on- cost s- cont i nue- t o- f al l - i n- shal e-
pl ays- swn- gxmr -
cl r 1002. aspx#axzz29pvwgbeq, www. sl i deshare. net / Mar cel l usDN/ t he-economi c- i mpact - of - t he- val ue- chai n- of - a- mar cel l us- shal e- wel l
V I ni t i al Est i mat edGasResource = 4500000000
P I ni t i al Est i mat edGasResource. Documentat i on = www. ei a. gov/ count r i es/ cab
. cf m?f i ps=AR
P I ni t i al Est i mat edGasResource. Label = MMBt u V Est i mat edGasResource = STOCK ( -
GasPr oduct i on, I ni t i al Est i mat edGasResource, NONNEGATI VE)
P Est i mat edGasResource. Label = MMBt u
P Est i mat edGasResource. Document at i on = decl i ne over t i me i n gas r esour ces
V I ni t i al Est i matedLi qui dsResour ce = 741000000
P I ni t i al Est i matedLi qui dsResour ce. Deci si onMi n = 0
P I ni t i al Est i matedLi qui dsResour ce. Documentat i on = www. ei a. gov/ count r i es/
cab. cf m?f i ps=AR
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 32/33
31
P I ni t i al Est i matedLi qui dsResour ce. Label = Barr el s of oi l V Est i matedLi qui dsResour ce = STOCK ( -
Li qui dsPr oduct i on, I ni t i al Est i matedLi qui dsResource, NONNEGATI VE)
P Est i matedLi qui dsResour ce. Label = Bar r el s of Oi l
P Est i matedLi qui dsResour ce. Documentat i on = decl i ne over t i me i n associ at e
d l i qui ds r esour ces V I ni t i al GasPr oduct i on = Wel l GasCapaci t yYear*Wel l sSt ar t V GasPr oduct i on = I F( STOCK( ( -
Decl i neGasCurve*GasPr oduct i on) +( Wel l st oAdd*Wel l GasCapaci t yYear ) , I ni t i al GasP
r oduct i on, NONNEGATI VE) >Est i mat edGasResource, Est i mat edGasResource,
STOCK ( ( -
Decl i neGasCurve*GasPr oduct i on) + ( Wel l st oAdd*Wel l GasCapaci t yYear) , I ni t i al Ga
sPr oduct i on, NONNEGATI VE) )
V I ni t i al Li qui dsPr oduct i on = Wel l Li qui dsCapaci t yYear *Wel l sSt ar t V Li qui dsPr oduct i on = I F( STOCK( -
Decl i neLi qui dsCur ve*Li qui dsPr oduct i on+Wel l st oAdd*Wel l Li qui dsCapaci t yYear, I ni
t i al Li qui dsPr oduct i on, NONNEGATI VE) >Est i matedLi qui dsResour ce, Esti
matedLi qui dsResour ce, STOCK ( -
Decl i neLi qui dsCur ve*Li qui dsPr oduct i on+Wel l st oAdd*Wel l Li qui dsCapaci t yYear, I ni
t i al Li qui dsPr oduct i on, NONNEGATI VE) )
V Tot al Pr of i t = ( Tot al Revenue - Tot al Cost )
P Tot al Pr of i t . Label = USD
V Tot al Af t erTaxProf i t = Tot al Pr of i t - TaxRevenue
P Tot al Af t erTaxProf i t . Label = USD
V Tot al Revenue = GasRevenue + Li qui dsRevenue
P Tot al Revenue. Label = USD
V I ni t i al GasRevenue = 0 V GasRevenue = STOCK ( GasProduct i on * GasPr i ce, I ni t i al GasRevenue, NONNEGATI V
E)
P GasRevenue. Label = USD
V PerWel l GasOut put = ( Est i matedGasResour ce) / Number of Wel l s
P PerWel l GasOutput . Label = MMBt u/ wel l
V I ni t i al Li qui dsRevenue = 0
V Li qui dsRevenue = STOCK ( ( Li qui dsPr oducti on * Li qui dsPr i ce) , I ni t i al Li qui dsRevenue, NONNEGATI VE)
P Li qui dsRevenue. Label = USD
V Per Wel l Li qui dsOut put = ( Est i matedLi qui dsResour ce) / Numberof Wel l s
P Per Wel l Li qui dsOut put . Label = Bar r el s of Oi l / Year
V I ni t i al Expor t Revenue = 0 V Expor t Revenue = STOCK ( ( GasExpor t Pot ent i al * G
7/27/2019 Shale Gas Argentina - A Systems Dynamic Approach.pdf
http://slidepdf.com/reader/full/shale-gas-argentina-a-systems-dynamic-approachpdf 33/33
asPr i ce) + ( Li qui dsExpor t Pot ent i al * Li qui dsPr i ce) , I ni t i al Expor t Revenue, NO
NNEGATI VE)
P Expor t Revenue. Label = USD
V GasExport Pot ent i al = GasPr oduct i on - Domest i cGasDemand
V Li qui dsExport Pot ent i al = Tot al Li qui dsPr oduct i on - Domest i cLi qui dsDemand
V Tot al Cost = Tot al I nf r ast r uct ureCost + Tot al Dr i l l i ngCost
P Tot al Cost . Label = USD V Tot al I nf r ast r uct ureCost = ( 500000000 + ( 200000 * Number of Wel l s) ) * I mpor t Re
gul at i on P Tot al I nf r ast r uct ureCost . Label = USD
P Tot al I nf r ast r uct ureCost . Documentat i on = Houst on Busi ness J our nal ( J un 30, 2
011) – Repor t : Shal e pi pel i ne cost s t r i pl e si nce 2004
V I ni t i al Tot al Dr i l l i ngCost = 9000000*Wel l sSt ar t V Tot al Dr i l l i ngCost = STOCK ( Per Wel l Dr i l l i ngCost * Wel l st oAdd, I ni t i al Tot al Dr
i l l i ngCost )
P Tot al Dr i l l i ngCost . Label = USD
V Tot al Li qui dsPr oduct i on = Numberof Wel l s * Wel l Li qui dsCapaci t yYear
P Tot al Li qui dsPr oduct i on. Label = Bar r el s Oi l / Year
V TaxRevenue = ( 1 - TaxRegi me) * Tot al Pr of i t
P TaxRevenue. Label = USD
V TaxRevGDP = TaxRevenue/ 445990000000
V Di r ect J obsPer Wel l = ( Number of Wel l s * 11. 95)
V I ndi r ect J obsPer Wel l = Di r ect J obsPer Wel l * 3. 04 V Tot al J obsPer Wel l = Di r ect J obsPer Wel l + I ndi r ect J obsPer Wel l