Supplemental information on oil and gas activities (Tables)

12 Months Ended

Dec. 31, 2022

Supplemental information on oil and gas activities

Schedule of Costs Incurred in Exploration, Property Acquisitions and Development

Development costs include drilling costs and equipment for developmental wells, the construction of facilities for extraction, treatment and storage of hydrocarbons and all necessary costs to maintain facilities for the existing developed reserves.

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Ecuador	Total
Year ended December 31, 2022
Acquisition of properties
Proved	—	—	—	—	—	—
Unproved	—	—	—	—	—	—
Total property acquisition	—	—	—	—	—	—
Exploration	48,771	116	—	779	26,521	76,187
Development (a)	89,231	9,952	(212)	—	648	99,619
Total costs incurred	138,002	10,068	(212)	779	27,169	175,806

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
Year ended December 31, 2021
Acquisition of properties
Proved	—	—	—	—	—
Unproved	—	—	—	—	—
Total property acquisition	—	—	—	—	—
Exploration	40,828	3,940	3	998	45,769
Development (a)	81,310	1,900	(2,212)	2	81,000
Total costs incurred	122,138	5,840	(2,209)	1,000	126,769

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
Year ended December 31, 2020
Acquisition of properties
Proved	202,913	—	—	—	202,913
Unproved	73,310	—	—	—	73,310
Total property acquisition	276,223	—	—	—	276,223
Exploration	19,142	9,447	668	694	29,951
Development (a)	51,793	3,580	412	(3,855)	51,930
Total costs incurred	70,935	13,027	1,080	(3,161)	81,881

(a) Includes the effect of change in estimate of assets retirement obligations.

Schedule of Capitalized Costs Related to Oil and Gas Producing Activities

Amounts in US$‘000	Colombia	Chile	Brazil	Ecuador	Total
As of December 31, 2022
Proved properties (a)
Equipment, camps and other facilities	144,672	74,490	3,565	—	222,727
Mineral interest and wells	672,424	343,926	44,716	18,191	1,079,257
Other uncompleted projects	16,099	113	268	—	16,480
Unproved properties	102,760	—	290	9,991	113,041
Gross capitalized costs	935,955	418,529	48,839	28,182	1,431,505
Accumulated depreciation	(354,981)	(371,171)	(42,885)	(2,316)	(771,353)
Total net capitalized costs	580,974	47,358	5,954	25,866	660,152

(a) Includes capitalized amounts related to asset retirement obligations.

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
As of December 31, 2021
Proved properties (a)
Equipment, camps and other facilities	125,078	72,766	3,333	—	201,177
Mineral interest and wells	580,931	334,993	42,008	—	957,932
Other uncompleted projects	26,136	818	250	—	27,204
Unproved properties (b)	94,419	—	271	—	94,690
Gross capitalized costs	826,564	408,577	45,862	—	1,281,003
Accumulated depreciation	(282,616)	(358,417)	(38,741)	—	(679,774)
Total net capitalized costs	543,948	50,160	7,121	—	601,229

(a) Includes capitalized amounts related to asset retirement obligations, impairment loss recognized in Chile for US$ 17,641,000 and impairment loss reversed in Argentina for US$ 13,307,000.

(b) Do not include Ecuador capitalized costs.

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
As of December 31, 2020
Proved properties (a)
Equipment, camps and other facilities	115,577	74,363	3,580	4,309	197,829
Mineral interest and wells	511,040	348,366	47,729	61,482	968,617
Other uncompleted projects (b)	13,048	2,158	245	26	15,477
Unproved properties (c)	77,388	—	432	—	77,820
Gross capitalized costs	717,053	424,887	51,986	65,817	1,259,743
Accumulated depreciation	(228,929)	(345,611)	(38,273)	(45,619)	(658,432)
Total net capitalized costs	488,124	79,276	13,713	20,198	601,311

(a) Includes capitalized amounts related to asset retirement obligations, impairment loss in Chile, Argentina and Brazil for US$ 81,967,000, US$ 16,205,000 and US$ 1,717,000, respectively.

(b) Do not include Peru capitalized costs.

(c) Do not include Ecuador capitalized costs.

Schedule of Results of Operations for Oil and Gas Producing Activities

The breakdown of results of the operations shown below summarizes revenues and expenses directly associated with oil and gas producing activities for the years ended December 31, 2022, 2021 and 2020. Income tax for the years presented was calculated utilizing the statutory tax rates.

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Ecuador	Total
Year ended December 31, 2022
Revenue	978,423	29,196	19,873	1,962	10,671	1,040,125
Production costs, excluding depreciation
Operating costs	(78,323)	(12,961)	(3,753)	(1,306)	(3,220)	(99,563)
Royalties and economic rights	(249,303)	(1,165)	(1,546)	(273)	—	(252,287)
Total production costs	(327,626)	(14,126)	(5,299)	(1,579)	(3,220)	(351,850)
Exploration expenses (a)	(28,424)	(116)	—	(779)	(4,768)	(34,087)
Accretion expense (b)	(621)	(1,516)	(504)	—	—	(2,641)
Depreciation, depletion and amortization	(72,386)	(12,754)	(1,509)	—	(2,315)	(88,964)
Results of operations before income tax	549,366	684	12,561	(396)	368	562,583
Income tax (expense) benefit	(192,278)	(103)	(4,271)	—	(92)	(196,744)
Results of oil and gas operations	357,088	581	8,290	(396)	276	365,839

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
Year ended December 31, 2021
Revenue	618,268	21,471	20,109	28,695	688,543
Production costs, excluding depreciation
Operating costs	(72,043)	(10,280)	(2,954)	(14,490)	(99,767)
Royalties and economic rights	(106,341)	(770)	(1,642)	(4,270)	(113,023)
Total production costs	(178,384)	(11,050)	(4,596)	(18,760)	(212,790)
Exploration expenses (a)	(11,276)	(4,509)	—	(998)	(16,783)
Accretion expense (b)	(576)	(1,319)	(535)	(710)	(3,140)
Impairment loss for non-financial assets	—	(17,641)	—	13,307	(4,334)
Depreciation, depletion and amortization	(54,588)	(12,806)	(2,933)	(8,152)	(78,479)
Results of operations before income tax	373,444	(25,854)	12,045	13,382	373,017
Income tax (expense) benefit	(115,768)	3,878	(4,095)	(4,684)	(120,669)
Results of oil and gas operations	257,676	(21,976)	7,950	8,698	252,348

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Total
Year ended December 31, 2020
Revenue	334,606	21,704	12,783	24,599	393,692
Production costs, excluding depreciation
Operating costs	(61,866)	(9,491)	(2,827)	(15,013)	(89,197)
Royalties and economic rights	(30,453)	(753)	(1,049)	(3,620)	(35,875)
Total production costs	(92,319)	(10,244)	(3,876)	(18,633)	(125,072)
Exploration expenses (a)	(12,493)	(50,301)	(1,000)	(694)	(64,488)
Accretion expense (b)	(670)	(1,358)	(867)	(1,381)	(4,276)
Impairment loss for non-financial assets	—	(81,967)	(1,717)	(16,205)	(99,889)
Depreciation, depletion and amortization	(56,720)	(32,233)	(2,488)	(14,723)	(106,164)
Results of operations before income tax	172,404	(154,399)	2,835	(27,037)	(6,197)
Income tax (expense) benefit	(55,169)	23,160	(964)	8,111	(24,862)
Results of oil and gas operations	117,235	(131,239)	1,871	(18,926)	(31,059)

(a) Do not include Peru and Ecuador costs.

(b) Represents accretion of ARO and other environmental liabilities.

Schedule of Reserve Quantity Information

The estimated GeoPark net proved reserves for the properties evaluated as of December 31, 2022, 2021, 2020 and 2019 are summarized as follows, expressed in thousands of barrels (Mbbl) and millions of cubic feet (MMcf):

	As of December 31, 2022		As of December 31, 2021		As of December 31, 2020		As of December 31, 2019
	Oil and		Oil and		Oil and		Oil and
	condensate	Natural gas	condensate	Natural gas	condensate	Natural gas	condensate	Natural gas
	(Mbbl)	(MMcf)	(Mbbl)	(MMcf)	(Mbbl)	(MMcf)	(Mbbl)	(MMcf)
Net proved developed
Colombia (a)	46,623	1,065	47,766	1,207	43,817	1,695	39,397	2,319
Chile (b)	1,115	14,103	755	15,196	798	19,054	898	14,406
Brazil (c)	8	9,443	43	13,601	34	13,927	48	14,872
Argentina (d)	—	—	1,186	3,379	1,685	5,599	1,658	5,785
Ecuador (e)	322	—	—	—	—	—	—	—
Total consolidated	48,068	24,611	49,750	33,383	46,334	40,275	42,001	37,382
Net proved undeveloped
Colombia (f)	17,765	—	31,019	—	45,240	—	51,212	—
Chile (b)	476	—	575	1,563	1,229	5,661	2,809	6,413
Argentina (g)	—	—	603	—	104	—	1,370	450
Peru (h)	—	—	—	—	—	—	19,210	—
Total consolidated	18,241	—	32,197	1,563	46,573	5,661	74,601	6,863
Total proved reserves	66,309	24,611	81,947	34,946	92,907	45,936	116,602	44,245

(a) Llanos 34 Block, CPO-5 Block, Llanos 32 Block and Platanillo Block account for 84%, 11%, 1% and 4% (Llanos 34 Block, CPO-5 Block, Llanos 32 Block and Platanillo Block account for 88%, 8%, 2% and 2% in 2021, Llanos 34

Block, CPO-5 Block, Llanos 32 Block and Platanillo Block account for 86%, 8%, 3% and 3% in 2020, and Llanos 34 Block and Llanos 32 Block account for 97% and 3% in 2019) of the proved developed reserves, respectively.

(b) Fell Block accounts for 100% of the reserves.

(c) BCAM-40 Block accounts for 100% of the reserves.

(d) Aguada Baguales Block, Puesto Touquet Block, and El Porvenir Block account for 45%, 21% and 33% in 2021 (50%, 26% and 24% in 2020, and 49%, 30% and 21% in 2019) of the proved developed reserves, respectively.

(e) Perico Block and Espejo Block account for 85% and 15% of the reserves, respectively.

(f) Llanos 34 Block, Llanos 32 Block, CPO-5 Block and Platanillo Block account 85%, 7%, 3% and 5% (Llanos 34 Block, Llanos 32 Block, CPO-5 Block and Platanillo Block account 88%, 5%, 5% and 3% in 2021, Llanos 34 Block, Llanos 32 Block and CPO-5 Block account 91%, 5% and 4% in 2020, and Llanos 34 Block and Llanos 32 Block account 96% and 4% in 2019) of the proved undeveloped reserves, respectively.

(g) Aguada Baguales Block accounts for 100% of the proved undeveloped reserves.

(h) Morona Block accounted for 100% of the reserves.

Schedule of Net Proved Reserves of Oil, Condensate and Natural Gas

Net proved reserves (developed and undeveloped) of oil and condensate:

Thousands of barrels	Colombia	Chile	Brazil	Argentina	Peru	Ecuador	Total
Reserves as of December 31, 2019	90,609	3,707	48	3,028	19,210	—	116,602
Increase (decrease) attributable to:
Revisions (a)	(1,964)	(1,825)	(7)	(734)	—	—	(4,530)
Extensions and discoveries (b)	4,545	279	—	—	—	—	4,824
Purchase or (Disposal) of Minerals in place (c)	6,853	—	—	—	(19,210)	—	(12,357)
Production	(10,986)	(134)	(7)	(505)	—	—	(11,632)
Reserves as of December 31, 2020	89,057	2,027	34	1,789	—	—	92,907
Increase (decrease) attributable to:
Revisions (d)	(3,207)	(597)	18	(169)	—	—	(3,955)
Extensions and discoveries (e)	3,375	—	—	603	—	—	3,978
Production	(10,440)	(100)	(9)	(434)	—	—	(10,983)
Reserves as of December 31, 2021	78,785	1,330	43	1,789	—	—	81,947
Increase (decrease) attributable to:
Revisions (f)	(2,677)	422	(27)	—	—	—	(2,282)
Extensions and discoveries (g)	204	—	—	—	—	632	836
Disposal of Minerals in place (h)	—	—	—	(1,760)	—	—	(1,760)
Production	(11,924)	(161)	(8)	(29)	—	(310)	(12,432)
Reserves as of December 31, 2022	64,388	1,591	8	—	—	322	66,309

(a) For the year ended December 31, 2020, the Group’s oil and condensate proved reserves were revised downward by 4.5 mmbbl. The primary factors leading to the above were:

- Lower average oil prices resulted in a 4.2 mmbbl, 1.1 mmbbl and 0.3 mmbbl decrease in reserves from the blocks in Colombia, Argentina and Chile, respectively.

- A reduction of 1.6 mmbbl in Chile due to the revision of the type well in the Kiaku and Loij fields and a reduction in Argentina of 0.2 mmbbl associated to the revision of the type of well in the Aguada Baguales fields.

- Lower than expected performance from the existing wells in Colombia that reduced the proved developed reserves from the Jacana, Tigana and Tigui fields (2.8 mmbbl).

- Such decrease was partially offset by a better performance of proved undeveloped reserves in Colombia (5.1 mmbbl) originated by a new estimation of original oil in place and better type wells considered in the Jacana and Tigana fields. In addition, the proved developed reserves increased in the Aguada Baguales Block in Argentina (0.5 mmbbl) and the Konawentru and Guanaco Fields in Chile of 0.1 mmbbl due to better performance of the existing wells.

(b) In Colombia, the extensions and discoveries are primary due to the Tigui Field appraisal wells and in Chile are due to the Jauke Field discovery in the Fell Block.

(c) Purchase of Minerals in place refers to the CPO-5 and Platanillo Blocks acquisition during 2020 in Colombia. The reduction in Peru is due to the decision to retire from the Morona Block (see Note 36.4.1).

(d) For the year ended December 31, 2021, the Group’s oil and condensate proved reserves were revised downward by 4.0 mmbbl. The primary factors leading to the above were:

- Lower than expected performance from the existing wells that reduced the proved developed reserves in Colombia (8.9 mmbbl), in Argentina (0.3 mmbbl), and in Chile (0.3 mmbbl).

- A decrease of 0.6 mmbbl in Chile due to a change in a previously adopted development plan in the Fell Block.

- Such decrease was partially offset by a higher average oil prices resulted in a 5.7 mmbbl, 0.1 mmbbl and 0.3 mmbbl increase in reserves from the blocks in Colombia, Argentina and Chile, respectively.

(e) In Colombia, the extensions and discoveries are primary due to the Tigui Field appraisal wells and in Argentina are due to the Aguada Baguales Field.

(f) For the year ended December 31, 2022, the Group’s oil and condensate proved reserves were revised downward by 2.3 mmbbl. The primary factors leading to the above were:

- A decrease of 3.6 mmbbl in Colombia due to a change in the royalties payment in certain fields from cash to kind.

- Such decrease was partially offset by a higher average oil prices resulted in a 0.6 mmbbl and 0.1 mmbbl increase in reserves from the blocks in Colombia and Chile, respectively.

- Higher than expected performance from the existing wells that increase the proved reserves in Colombia (0.3 mmbbl) and in Chile (0.3 mmbbl).

(g) In Colombia, the extensions and discoveries are primary due to the Cante Flamenco new field in CPO-5 Block and in Ecuador are due to the Jandaya, Yin and Tui new fields in the Perico Block and the Pashuri field in the Espejo Block.

(h) The disposal in Argentina is due to the decision of selling the Group’s working interest and operatorship in the Aguada Baguales, El Porvenir and Puesto Touquet Blocks in Argentina (see Note 36.3.1)..

Net proved reserves (developed and undeveloped) of natural gas:

Millions of cubic feet	Colombia	Chile	Brazil	Argentina	Total
Reserves as of December 31, 2019	2,319	20,819	14,872	6,235	44,245
Increase (decrease) attributable to:
Revisions (a)	(211)	(385)	1,840	889	2,133
Extensions and discoveries (b)	—	10,456	—	—	10,456
Production	(413)	(6,175)	(2,785)	(1,525)	(10,898)
Reserves as of December 31, 2020	1,695	24,715	13,927	5,599	45,936
Increase (decrease) attributable to:
Revisions (c)	14	(3,553)	3,470	(636)	(705)
Production	(502)	(4,403)	(3,796)	(1,584)	(10,285)
Reserves as of December 31, 2021	1,207	16,759	13,601	3,379	34,946
Increase (decrease) attributable to:
Revisions (d)	141	1,501	(886)	—	756
Disposal of Minerals in place (e)	—	—	—	(3,227)	(3,227)
Production	(283)	(4,157)	(3,272)	(152)	(7,864)
Reserves as of December 31, 2022	1,065	14,103	9,443	—	24,611

(a) For the year ended December 31, 2020, the Group’s proved natural gas reserves were revised upwards by 2.1 billion cubic feet. This was the combined effect of:

- An increase of proved developed reserves due to better performance of existing wells in Chile (7.9 billion cubic feet) mostly associated to the Jauke and Ache Fields, in Brazil (3.0 billion cubic feet) associated to new gas sales plateau in 2021 and forward which leads to better-than-expected performance of the Manati Field and in Argentina (1.9 billion cubic feet) due to better performance of the Puesto Touquet and El Porvenir Blocks.

- The above was partially offset by lower-than-expected performance of proved undeveloped reserves in Chile (5.8 billion cubic feet) due to revisions of the type of well in the Pampa Larga Field.

- Lower average prices resulted in a decrease of 2.5 billion cubic feet, 1.2 billion cubic feet and 1.2 billion cubic feet reduction in gas reserves in Chile, Brazil and Argentina, respectively.

(b) The extensions and discoveries are primary due to the Jauke Field discovery in the Fell Block, in Chile.

(c) For the year ended December 31, 2021, the Group’s proved natural gas reserves were revised downward by 0.7 billion cubic feet. This was the combined effect of:

- A decrease of proved developed reserves due to lower performance of existing wells in Argentina (1.6 billion cubic feet) and in Chile (2.7 billion cubic feet) partially offset by better-than-expected performance in the Manati Field in Brazil (2.5 billion cubic feet).

- A decrease of 3.4 billion cubic feet in Chile due to the revision of the type well associated with the incremental activity that reduced the proved undeveloped reserves.

- A decrease of 1.5 billion cubic feet in Chile due to a change in a previously adopted development plan in the Fell Block.

-Such decrease was partially offset by higher average prices which resulted in an increase of 4.0 billion cubic feet, 1 billion cubic feet and 1 billion cubic feet in Chile, Brazil, and Argentina, respectively.

(d) For the year ended December 31, 2022, the Group’s proved natural gas reserves were revised upwards by 0.8 billion cubic feet. This was the combined effect of:

- An increase of proved reserves due to better performance of existing wells in Chile (0.8 billion cubic feet) and the Llanos 32 block in Colombia (0.1 billion cubic feet).

- Higher average prices resulted in an increase of 0.7 billion cubic feet and 0.8 billion cubic feet increase in gas reserves in Chile and Brazil, respectively.

- The above was partially offset by lower-than-expected performance of Manati Field in Brazil (1.6 billion cubic feet).

(e) The disposal in Argentina is due to the decision of selling the Group’s working interest and operatorship in the Aguada Baguales, El Porvenir and Puesto Touquet Blocks in Argentina (see Note 36.3.1).

Schedule of Standardized Measure of Discounted Future Net Cash Flows Related to Proved Oil and Gas Reserves

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Ecuador	Total
As of December 31, 2022
Future cash inflows	5,229,599	190,449	65,002	—	26,553	5,511,603
Future production costs	(1,633,818)	(72,411)	(29,519)	—	(8,094)	(1,743,842)
Future development costs	(182,701)	(40,659)	(1,955)	—	(297)	(225,612)
Future income taxes	(1,191,658)	—	(1,761)	—	—	(1,193,419)
Undiscounted future net cash flows	2,221,422	77,379	31,767	—	18,162	2,348,730
10% annual discount	(839,621)	(13,094)	(8,856)	—	(2,504)	(864,075)
Standardized measure of discounted future net cash flows	1,381,801	64,285	22,911	—	15,658	1,484,655
As of December 31, 2021
Future cash inflows	4,381,191	136,152	89,208	109,678	—	4,716,229
Future production costs	(1,715,554)	(69,067)	(34,930)	(61,660)	—	(1,881,211)
Future development costs	(197,461)	(40,339)	(1,955)	(49,200)	—	(288,955)
Future income taxes	(754,205)	—	(3,449)	(2,947)	—	(760,601)
Undiscounted future net cash flows	1,713,971	26,746	48,874	(4,129)	—	1,785,462
10% annual discount	(496,150)	6,121	(7,171)	4,471	—	(492,729)
Standardized measure of discounted future net cash flows	1,217,821	32,867	41,703	342	—	1,292,733
As of December 31, 2020
Future cash inflows	2,561,947	130,200	68,857	83,125	—	2,844,129
Future production costs	(850,029)	(82,290)	(36,254)	(65,536)	—	(1,034,109)
Future development costs	(197,859)	(28,620)	(2,355)	(24,640)	—	(253,474)
Future income taxes	(409,276)	—	(327)	—	—	(409,603)
Undiscounted future net cash flows	1,104,783	19,290	29,921	(7,051)	—	1,146,943
10% annual discount	(345,550)	(2,258)	(4,543)	7,032	—	(345,319)
Standardized measure of discounted future net cash flows	759,233	17,032	25,378	(19)	—	801,624

Schedule of Changes in the Standardized Measure of Discounted Future Net Cash Flows from Proved Reserves

Amounts in US$‘000	Colombia	Chile	Brazil	Argentina	Peru	Ecuador	Total
Present value as of December 31, 2019	1,313,572	104,223	43,382	11,341	121,217	—	1,593,735
Sales of hydrocarbon, net of production costs	(221,620)	(12,803)	8,080	(10,454)	—	—	(236,797)
Net changes in sales price and production costs	(975,716)	(117,895)	(14,580)	(113)	—	—	(1,108,304)
Changes in estimated future development costs	514,317	20,870	(19,606)	(2,587)	—	—	512,994
Extensions and discoveries less related costs	59,898	13,914	—	—	—	—	73,812
Development costs incurred	69,694	10,743	394	445	—	—	81,276
Revisions of previous quantity estimates	(27,190)	(13,002)	3,519	(10)	—	—	(36,683)
Purchase or (Disposal) of Minerals in place	90,315	—	—	—	(121,217)	—	(30,902)
Net changes in income taxes	(281,264)	—	(290)	—	—	—	(281,554)
Accretion of discount	217,227	10,982	4,479	1,359	—	—	234,047
Present value as of December 31, 2020	759,233	17,032	25,378	(19)	—	—	801,624
Sales of hydrocarbon, net of production costs	(516,844)	(11,520)	(15,677)	(16,855)	—	—	(560,896)
Net changes in sales price and production costs	924,875	64,048	19,393	(3,145)	—	—	1,005,171
Changes in estimated future development costs	96,364	(18,731)	861	20,674	—	—	99,168
Extensions and discoveries less related costs	80,933	—	—	(1,020)	—	—	79,913
Development costs incurred	87,877	4,111	—	—	—	—	91,988
Revisions of previous quantity estimates	(76,850)	(23,776)	11,957	465	—	—	(88,204)
Net changes in income taxes	(254,618)	—	(2,780)	244	—	—	(257,154)
Accretion of discount	116,851	1,703	2,571	(2)	—	—	121,123
Present value as of December 31, 2021	1,217,821	32,867	41,703	342	—	—	1,292,733
Sales of hydrocarbon, net of production costs	(891,534)	(15,317)	(14,697)	—	—	(2,732)	(924,280)
Net changes in sales price and production costs	956,926	39,457	(6,909)	—	—	—	989,474
Changes in estimated future development costs	93,657	(22,675)	(933)	—	—	(10,483)	59,566
Extensions and discoveries less related costs	6,754	—	—	—	—	28,873	35,627
Development costs incurred	94,195	11,153	—	—	—	—	105,348
Revisions of previous quantity estimates	(87,851)	15,513	(2,441)	—	—	—	(74,779)
Disposal of Minerals in place	—	—	—	(342)	—	—	(342)
Net changes in income taxes	(205,370)	—	1,673	—	—	—	(203,697)
Accretion of discount	197,203	3,287	4,515	—	—	—	205,005
Present value as of December 31, 2022	1,381,801	64,285	22,911	—	—	15,658	1,484,655