| Income from CH4 (USD/day) | 7.139 | 6.869 | 7.139 | 6.9 | 7.139 |
| Income from condensate (USD/day) | 13,947.7 | 13,421.342 | 13,947.7 | 13,481.041 | 13,947.7 |
| CO2 procurement cost (USD/day) | 839.333 | 820.532 | 839.333 | 839.333 | 839.333 |
| CO2 separation cost (USD/day) | 203.656 | 199.094 | 203.656 | 203.656 | 203.656 |
| Pump cost (USD/day) | 577.165 | 556.338 | 577.165 | 576.026 | 577.165 |
| Profit (USD/day) | 12,334.685 | 11,852.247 | 12,334.685 | 11,868.386 | 12,334.685 |